Novamarine 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	3.32	9.96	4.26	4.14	3.72
Cash & Short-Term Investments	3.32	9.96	4.26	4.14	3.72
Cash Growth	-66.69%	133.68%	2.95%	11.26%	-
Accounts Receivable	-	-	1.17	0.49	-
Other Receivables	0	-	3.15	1.26	-
Total Trade Receivables	0	-	4.31	1.75	-
Inventory	16.62	14.8	13.97	12.55	14.38
Other Current Assets	-	-	0.29	0.16	0.16
Total Current Assets	29.64	31.31	22.84	18.52	20.51
Net Property, Plant & Equipment	-	-	15.92	15.84	15.05
Other Intangible Assets	0.08	0.09	0.15	0.42	0.38
Long-Term Investments	0.24	0	0	0	0
Other Long-Term Assets	-	-	0.62	0.76	0.64
Total Assets	52.87	51.79	39.54	35.54	36.58
Accounts Payable	3.4	4.82	4.33	3.5	3.3
Accrued Expenses	0.59	0.55	2.39	2.4	2.77
Short-Term Debt	7.17	6.91	4.15	3.02	2.09
Unearned Revenue	5.68	4.79	7.72	6.07	5.86
Other Current Liabilities	1.11	0.62	1.28	2.71	3.6
Total Current Liabilities	17.95	17.69	19.87	17.7	17.62
Long-Term Debt	-	-	7.75	8.22	10.32
Other Long-Term Liabilities	0.76	0.62	1.47	0.57	0.42
Total Long-Term Liabilities	0.76	0.62	9.21	8.79	10.74
Total Liabilities	18.7	18.31	29.08	26.49	28.36
Common Stock	-	-	1	1	1
Additional Paid-in Capital	-	-	2.59	2.59	2.59
Accumulated Other Comprehensive Income	-	-	2.2	2.26	2.14
Retained Earnings	8.48	6.8	4.66	3.19	2.5
Shareholders' Equity	26.26	24.51	10.46	9.05	8.23
Total Liabilities & Equity	52.87	51.79	39.54	35.54	36.58
Total Debt	7.17	6.91	11.89	11.25	12.41
Net Cash (Debt)	-3.85	3.05	-7.63	-7.11	-8.68
Net Cash Per Share	-0.31	0.24	-	-	-
Book Value	26.26	24.51	10.46	9.05	8.23
Book Value Per Share	2.10	1.93	-	-	-
Tangible Book Value	26.18	24.42	10.31	8.63	7.85
Tangible Book Value Per Share	2.09	1.93	-	-	-