Expert.ai S.p.A. (BIT: EXAI)

Expert.ai Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	1.7	1.78	12.02	30.53	53.98	21.65
Short-Term Investments	0.01	0.02	0.02	0.02	0.02	0.03
Cash & Short-Term Investments	1.7	1.8	12.04	30.55	53.99	21.68
Cash Growth	-59.66%	-85.08%	-60.59%	-43.42%	149.10%	68.80%
Accounts Receivable	14	21.55	18.14	20.87	17.81	20.48
Other Receivables	5.42	6.28	5.8	4.33	3.31	6.21
Receivables	19.42	27.83	23.94	25.19	21.12	26.69
Inventory	-	-	0.01	-	0.01	0.06
Prepaid Expenses	1.48	0.9	1.59	0.32	0.4	-
Other Current Assets	0.11	0.35	1.21	0.75	0.39	0.75
Total Current Assets	22.72	30.87	38.8	57.48	77.17	51.01
Property, Plant & Equipment	1.78	1.86	2.55	3.35	2.24	0.7
Long-Term Investments	0.37	0.07	0.54	0.06	0.06	0.39
Goodwill	3.42	3.42	3.42	3.42	3.42	0.9
Other Intangible Assets	14.59	15.95	16.89	14.92	12.82	11.62
Long-Term Accounts Receivable	3.13	-	5.72	2.35	3.05	-
Long-Term Deferred Tax Assets	2.75	2.75	2.89	3.08	1.89	-
Long-Term Deferred Charges	-	-	-	-	-	0.57
Other Long-Term Assets	5.07	7.72	3.98	2.45	2.13	1.01
Total Assets	53.83	62.65	74.8	87.11	102.77	66.2
Accounts Payable	5.71	5.19	6.54	3.3	4.12	4.25
Accrued Expenses	1.03	0.83	1.04	1.15	0.89	1.81
Short-Term Debt	-0.52	1.41	0.67	0.07	0.06	-
Current Portion of Long-Term Debt	6.39	10.31	7.22	7.53	5.45	5.89
Current Portion of Leases	0.52	0.57	0.73	0.93	0.44	-
Current Income Taxes Payable	2.21	1.26	1.11	1.19	0.97	1.03
Current Unearned Revenue	5.02	6.39	7.12	4.93	4.55	0.31
Other Current Liabilities	3.92	4.19	5.29	4.89	3.03	2.3
Total Current Liabilities	24.28	30.17	29.72	23.99	19.5	15.6
Long-Term Debt	12.03	10.2	18.21	19.76	27.8	18.59
Long-Term Leases	0.68	0.65	1.06	1.59	1.09	-
Long-Term Unearned Revenue	-	-	-	-	-	8.72
Long-Term Deferred Tax Liabilities	1.37	1.36	1.36	1.49	0.95	-
Other Long-Term Liabilities	3.11	3.93	3.16	4.15	3.13	2.39
Total Liabilities	45.85	50.44	57.3	55.14	55.85	45.3
Common Stock	0.69	0.69	0.62	0.52	0.51	0.4
Additional Paid-In Capital	81.03	81.03	77	71.19	70.16	42.51
Retained Earnings	-86.14	-78.4	-69.88	-46.43	-32.22	-23.4
Comprehensive Income & Other	12.4	8.9	9.75	6.69	8.49	1.39
Shareholders' Equity	7.98	12.22	17.49	31.97	46.93	20.9
Total Liabilities & Equity	53.83	62.65	74.8	87.11	102.77	66.2
Total Debt	19.1	23.14	27.89	29.88	34.85	24.48
Net Cash (Debt)	-17.4	-21.35	-15.85	0.67	19.14	-2.81
Net Cash Growth	-	-	-	-96.51%	-	-
Net Cash Per Share	-0.25	-0.32	-0.28	0.01	0.42	-0.07
Filing Date Shares Outstanding	68.92	63.91	62.09	52.39	50.78	40.02
Total Common Shares Outstanding	68.92	63.91	62.09	52.39	50.78	40.02
Working Capital	-1.57	0.7	9.08	33.49	57.67	35.41
Book Value Per Share	0.12	0.19	0.28	0.61	0.92	0.52
Tangible Book Value	-10.04	-7.15	-2.82	13.62	30.69	8.38
Tangible Book Value Per Share	-0.15	-0.11	-0.05	0.26	0.60	0.21
Land	0.46	0.46	0.46	0.46	0.46	0.46
Machinery	0.29	0.28	0.28	0.24	0.23	0.22

Source: S&P Capital IQ. Standard template. Financial Sources.