Monnalisa 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	1.4	1.19	4.4	3.41	4.56
Cash & Short-Term Investments	1.4	1.19	4.4	3.41	4.56
Cash Growth	17.46%	-72.98%	29.14%	-25.26%	11.80%
Accounts Receivable	5.06	5.16	6.53	7.86	7.64
Other Receivables	0.21	0.2	1.77	2	1.88
Receivables	5.27	5.37	8.3	9.86	9.51
Inventory	9.59	11.86	15.67	14.54	15.31
Other Current Assets	0.93	1.09	1.03	1.54	1.29
Total Current Assets	17.19	19.5	29.4	29.34	30.67
Property, Plant & Equipment	22.04	24.01	31.03	36.32	38.51
Other Intangible Assets	0.15	0.24	0.47	0.81	0.95
Long-Term Deferred Tax Assets	3.36	3.65	4.13	4.01	4.83
Other Long-Term Assets	0.77	2.13	0.77	0.84	0.75
Total Assets	43.51	49.53	65.79	71.31	75.71
Accounts Payable	8.3	8.81	9.43	8.29	7.29
Accrued Expenses	0.15	-	-	-	-
Short-Term Debt	6.83	5.49	7.7	3.78	2.35
Current Portion of Long-Term Debt	1.05	2.87	2.59	2.31	3.15
Current Portion of Leases	3.01	2.96	4.07	4.54	4.55
Current Income Taxes Payable	2.58	0.72	0.48	0.49	0.43
Other Current Liabilities	2.12	2.99	2.03	2.54	2.43
Total Current Liabilities	24.03	23.85	26.29	21.95	20.2
Long-Term Debt	5.32	5.32	6.6	6.14	8.01
Long-Term Leases	6.34	7.59	12.2	15.72	16.28
Pension & Post-Retirement Benefits	2.13	2.25	2.38	2.36	2.63
Long-Term Deferred Tax Liabilities	0.22	0.26	0.28	0.3	1.12
Other Long-Term Liabilities	0.71	0.43	0.81	0.82	0.86
Total Liabilities	38.75	39.7	48.55	47.29	49.1
Common Stock	10	10	10	10	10
Retained Earnings	-18.28	-11.29	-4.38	2.35	5.95
Comprehensive Income & Other	13.04	11.11	11.62	11.66	10.66
Total Common Equity	4.76	9.83	17.24	24.02	26.61
Minority Interest	0	0	0	0	-0
Shareholders' Equity	4.76	9.83	17.24	24.02	26.61
Total Liabilities & Equity	43.51	49.53	65.79	71.31	75.71
Total Debt	22.54	24.24	33.15	32.48	34.34
Net Cash (Debt)	-21.14	-23.05	-28.75	-29.07	-29.78
Net Cash Per Share	-4.03	-4.39	-5.48	-5.55	-5.69
Filing Date Shares Outstanding	5.22	5.22	5.22	5.22	5.22
Total Common Shares Outstanding	5.22	5.22	5.22	5.22	5.22
Working Capital	-6.84	-4.35	3.11	7.39	10.47
Book Value Per Share	0.91	1.88	3.30	4.60	5.10
Tangible Book Value	4.61	9.59	16.77	23.21	25.67
Tangible Book Value Per Share	0.88	1.84	3.21	4.45	4.92

Source: S&P Global Market Intelligence. Standard template. Financial Sources.