Ops eCom Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.1	0.14	0.97	0.11	2.47	5.09
Cash & Short-Term Investments	0.1	0.14	0.97	0.11	2.47	5.09
Cash Growth	6.45%	-85.92%	820.00%	-95.76%	-51.35%	70.01%
Accounts Receivable	3.06	1.41	4.48	6.36	9.93	9.95
Other Receivables	0.47	0.42	1	0.27	0.4	1.06
Total Trade Receivables	3.53	1.83	5.48	6.62	10.33	11.01
Inventory	0.02	0.02	0.39	0.61	2.24	1.75
Other Current Assets	0.13	0.13	0.11	0.1	1.85	2.31
Total Current Assets	3.77	2.11	6.95	7.43	16.89	20.16
Net Property, Plant & Equipment	0.02	0.03	0.54	0.27	1.07	1.36
Other Intangible Assets	3.16	3.37	4.61	-	-	-
Goodwill	-	-	10.26	3.25	13.35	12.35
Long-Term Investments	0.1	0.1	2.05	11.31	0.01	0.01
Other Long-Term Assets	0.62	0.63	1.72	1.81	1.18	1.49
Total Assets	7.67	6.24	26.13	24.19	35.38	38.43
Accounts Payable	9.69	8.61	9.09	7.91	10.93	13.59
Short-Term Debt	6.8	5.05	4.76	7.7	9.61	4.1
Other Current Liabilities	5.32	4.82	3.57	2.08	6.18	6.96
Total Current Liabilities	21.81	18.49	17.43	17.69	26.73	24.65
Long-Term Debt	3.33	4.13	6.74	5.81	8.93	12.18
Other Long-Term Liabilities	2.75	2.61	0.59	0.28	2.01	1.27
Total Long-Term Liabilities	6.08	6.73	7.33	6.09	10.95	13.46
Total Liabilities	27.88	25.22	24.75	23.78	37.67	38.11
Common Stock	6.65	6.65	6.65	4.39	4.39	4.15
Additional Paid-in Capital	22.21	22.21	26.17	23.51	22.11	20.38
Accumulated Other Comprehensive Income	-	-	-	-	-0.01	-0.02
Retained Earnings	-49.08	-47.84	-31.44	-27.5	-28.79	-24.19
Shareholders' Equity	-20.21	-18.98	1.38	0.41	-2.3	0.33
Total Liabilities & Equity	7.67	6.24	26.13	24.18	35.38	38.43
Total Debt	10.14	9.18	11.51	13.52	18.54	16.28
Net Cash (Debt)	-10.04	-9.04	-10.54	-13.41	-16.07	-11.19
Net Cash Per Share	-0.30	-0.27	-0.48	-0.88	-0.73	-0.54
Book Value	-20.21	-18.98	1.38	0.41	-2.3	0.33
Book Value Per Share	-0.61	-0.57	0.06	0.03	-0.10	0.02
Tangible Book Value	-23.37	-22.35	-13.49	-2.84	-15.65	-12.03
Tangible Book Value Per Share	-0.70	-0.67	-0.61	-0.19	-0.71	-0.58