ELSA Solutions Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1.79	1.41	1.91	0.34	1.31
Cash & Short-Term Investments	1.79	1.41	1.91	0.34	1.31
Cash Growth	27.45%	-26.28%	462.79%	-74.15%	-
Accounts Receivable	4.74	5.65	5.85	5.21	4.54
Other Receivables	0.64	1.8	1.16	0.84	0.34
Total Trade Receivables	5.38	7.45	7.01	6.05	4.87
Inventory	6.56	7.46	7.22	6.56	3.68
Other Current Assets	0	0	0	0	0
Total Current Assets	13.74	16.32	16.14	12.95	9.87
Net Property, Plant & Equipment	6.6	6.55	5.81	4.83	4.92
Other Intangible Assets	0.49	0.68	0.88	0.08	0.07
Long-Term Investments	0	0.07	0.03	0.05	0.01
Other Long-Term Assets	0.11	0.14	0.06	0.03	0.08
Total Assets	20.94	23.75	22.92	17.94	14.95
Accounts Payable	3.99	5.39	4.4	5.81	4.79
Accrued Expenses	0.2	0.2	0.44	0.23	0.12
Short-Term Debt	2.38	3.78	4.53	4.05	2.37
Other Current Liabilities	0.95	1.21	0.77	0.65	0.42
Total Current Liabilities	7.52	10.57	10.14	10.74	7.69
Long-Term Debt	1.35	2.06	2.76	2.74	3.55
Other Long-Term Liabilities	0.66	0.58	0.54	0.53	0.37
Total Long-Term Liabilities	2.01	2.64	3.3	3.26	3.92
Total Liabilities	9.53	13.21	13.44	14	11.62
Common Stock	0.45	0.45	0.45	0.25	0.25
Additional Paid-in Capital	4.01	4.01	4.01	-	-
Accumulated Other Comprehensive Income	-0.01	0.05	0	-0.04	-0.01
Retained Earnings	6.97	6.04	5.01	3.72	3.1
Shareholders' Equity	11.42	10.54	9.47	3.94	3.34
Total Liabilities & Equity	20.94	23.75	22.92	17.94	14.95
Total Debt	3.73	5.84	7.28	6.79	5.92
Net Cash (Debt)	-1.94	-4.43	-5.38	-6.45	-4.6
Net Cash Growth	-	-	-	-	-
Net Cash Per Share	-0.97	-1.20	-1.46	-2.75	-
Book Value	11.42	10.54	9.47	3.94	3.34
Book Value Per Share	5.71	2.86	2.57	1.68	-
Tangible Book Value	10.93	9.87	8.59	3.86	3.27
Tangible Book Value Per Share	5.46	2.68	2.33	1.64	-