Billboard AD Balance Sheet

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

Millions BGN. 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	2.85	2.78	2.71	0.71	0.7
Short-Term Investments	0.01	0.01	0.01	0.01	0.01
Cash & Short-Term Investments	2.85	2.79	2.71	0.71	0.7
Cash Growth	2.41%	2.65%	280.50%	1.57%	32.70%
Accounts Receivable	5.88	5.82	5.43	5.84	5.24
Other Receivables	0.02	0.17	0.05	0.08	0.19
Receivables	6.84	6.84	6.44	6.88	5.61
Inventory	0.35	0.3	0.3	0.68	2.09
Prepaid Expenses	0.04	1.74	0.85	0.9	0.84
Other Current Assets	0.11	0.1	0.1	0.11	0.09
Total Current Assets	10.19	11.76	10.39	9.29	9.34
Property, Plant & Equipment	40.02	31.95	31.48	30.72	31.2
Other Intangible Assets	0.09	0.09	0.1	0.07	0.08
Long-Term Deferred Tax Assets	0.01	0.01	0.01	0.01	0.05
Total Assets	50.31	43.81	41.98	40.09	40.68
Accounts Payable	4.9	4.68	4.56	5.11	6.19
Accrued Expenses	1.34	1.07	1.23	1.05	1.36
Current Portion of Long-Term Debt	3.68	3.26	3.14	2.66	1.67
Current Portion of Leases	0.68	0.52	0.58	0.57	0.46
Current Income Taxes Payable	0.11	0.05	0.04	0.06	0
Current Unearned Revenue	0.03	-	-	-	0.01
Other Current Liabilities	0.37	0.34	0.34	0.29	0.22
Total Current Liabilities	11.11	9.92	9.89	9.73	9.9
Long-Term Debt	5.61	4.6	5.32	7.14	8.97
Long-Term Leases	1.39	1.2	1.34	1.16	0.96
Long-Term Unearned Revenue	0.55	-	-	-	0.03
Long-Term Deferred Tax Liabilities	0.97	0.86	0.8	0.63	0.66
Total Liabilities	19.63	16.59	17.34	18.66	20.51
Common Stock	15	15	15	15	15
Retained Earnings	6.74	4.67	3.14	1.3	0.47
Comprehensive Income & Other	4.03	2.97	2.29	1.59	1.53
Total Common Equity	25.77	22.64	20.42	17.9	17
Minority Interest	4.91	4.59	4.21	3.53	3.17
Shareholders' Equity	30.68	27.23	24.64	21.43	20.17
Total Liabilities & Equity	50.31	43.81	41.98	40.09	40.68
Total Debt	11.36	9.59	10.38	11.53	12.05
Net Cash (Debt)	-8.51	-6.8	-7.67	-10.82	-11.35
Net Cash Per Share	-0.57	-0.45	-0.51	-0.72	-0.76
Filing Date Shares Outstanding	15	15	15	15	15
Total Common Shares Outstanding	15	15	15	15	15
Working Capital	-0.92	1.84	0.51	-0.44	-0.56
Book Value Per Share	1.72	1.51	1.36	1.19	1.13
Tangible Book Value	25.68	22.54	20.32	17.83	16.91
Tangible Book Value Per Share	1.71	1.50	1.35	1.19	1.13
Land	6.08	5.55	5.08	4.84	4.77
Buildings	8.44	7.79	7.51	6.05	6.08
Machinery	45.22	43.98	41.63	41.33	40.95

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