Tenax International 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	0.89	2.11	2.21	2.21	1.48
Cash & Short-Term Investments	0.89	2.11	2.21	2.21	1.48
Cash Growth	-57.96%	-4.54%	-0.21%	49.06%	-40.47%
Accounts Receivable	5.64	5.65	6.13	5.8	6.32
Other Receivables	1.1	0.8	0.95	1.46	0.84
Total Trade Receivables	6.74	6.44	7.09	7.26	7.16
Inventory	11.39	10.46	8.65	6.35	5.25
Other Current Assets	0.18	0.11	0.1	0.03	0.07
Total Current Assets	19.06	19.05	17.97	15.82	13.89
Net Property, Plant & Equipment	1.05	1	0.5	0.46	0.33
Other Intangible Assets	4.75	4.03	3.33	2.65	2.38
Goodwill	0.07	0.09	0.12	0.14	0.17
Long-Term Investments	0	0.05	0	0	0
Other Long-Term Assets	0.19	0.5	0.06	0.1	0.01
Total Assets	25.26	24.8	22.05	19.21	16.86
Accounts Payable	3.8	5.17	4.86	5.01	3.19
Accrued Expenses	0.5	0.46	0.75	0.59	0.18
Current Portion of Long-Term Debt	11.83	6.72	4.02	2.48	1.85
Unearned Revenue	0.05	0.14	0.39	0.1	0.36
Other Current Liabilities	0.54	0.51	0.47	0.29	0.24
Total Current Liabilities	16.72	13	10.49	8.47	5.81
Long-Term Debt	3.19	3.67	3.58	4.08	5.03
Other Long-Term Liabilities	1.34	1.02	0.9	0.55	0.52
Total Long-Term Liabilities	4.53	4.69	4.48	4.63	5.55
Total Liabilities	21.24	17.69	14.97	13.1	11.36
Common Stock	3.68	3.68	3.68	3.51	3.45
Additional Paid-in Capital	1.86	1.86	1.86	1.57	1.48
Accumulated Other Comprehensive Income	0.01	0.02	0.04	0.13	-0.01
Retained Earnings	-1.14	1.84	1.75	1.02	0.71
Shareholders' Equity	4.41	7.4	7.33	6.23	5.63
Total Liabilities & Equity	25.26	24.8	22.05	19.21	16.86
Total Debt	15.02	10.39	7.6	6.56	6.88
Net Cash (Debt)	-14.13	-8.29	-5.39	-4.35	-5.39
Net Cash Per Share	-3.84	-2.25	-1.46	-1.24	-1.56
Book Value	4.41	7.4	7.33	6.23	5.63
Book Value Per Share	1.20	2.01	1.99	1.77	1.63
Tangible Book Value	-0.41	3.27	3.88	3.44	3.08
Tangible Book Value Per Share	-0.11	0.89	1.05	0.98	0.89