Nextensa NV/SA 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
Property, Plant & Equipment	7.18	1,057	1,298	1,285	1,272
Cash & Equivalents	5.72	8.59	11.13	31.11	67.26
Accounts Receivable	17.24	32.81	22.78	15.37	21.62
Other Receivables	44.53	12.37	16.08	15.55	16.96
Investment In Debt and Equity Securities	-	80.4	87.56	84.05	97.65
Other Intangible Assets	0.17	0.38	0.62	0.86	1.04
Other Current Assets	219.35	393.38	245.24	234.71	356.13
Deferred Long-Term Tax Assets	9.46	9.94	3.75	1.59	1.11
Other Long-Term Assets	1,239	105.24	96.59	99.74	62.07
Total Assets	1,543	1,700	1,781	1,768	1,896
Current Portion of Long-Term Debt	-	257.05	148.29	44.5	134.69
Long-Term Debt	362.16	428.05	557.39	630.91	576.56
Long-Term Leases	2.32	2.32	2.32	2.25	4.4
Accounts Payable	14.43	26.75	26.05	34.84	40.67
Accrued Expenses	3.88	13.95	12.46	7.61	2.99
Current Income Taxes Payable	-	3.02	9.24	15.72	15.27
Current Unearned Revenue	-	10.86	11.99	12.05	7.39
Other Current Liabilities	195.53	12.85	22.67	37.51	50.05
Long-Term Deferred Tax Liabilities	50.78	47.13	53.71	56.72	46.16
Other Long-Term Liabilities	3.51	3.33	5.15	3.62	3.41
Total Liabilities	696.87	887.79	936.77	918.89	1,105
Common Stock	111.86	111.86	110	110	110
Additional Paid-In Capital	448.4	448.4	442.8	442.8	442.8
Retained Earnings	33.24	-10.83	24.49	71.31	53.24
Treasury Stock	-4.61	-4.61	-4.61	-4.61	-0.63
Comprehensive Income & Other	256.8	267.67	261.36	219.3	174.56
Total Common Equity	845.69	812.49	834.05	838.8	779.97
Minority Interest	-	-0.35	10.47	10.72	10.5
Shareholders' Equity	845.69	812.14	844.52	849.52	790.47
Total Liabilities & Equity	1,543	1,700	1,781	1,768	1,896
Total Debt	428.75	769.91	795.5	750.82	939.56
Net Cash (Debt)	-423.03	-761.32	-784.37	-719.72	-872.3
Net Cash Per Share	-41.61	-75.33	-78.93	-72.43	-112.28
Filing Date Shares Outstanding	10.16	10.11	9.94	9.94	9.99
Total Common Shares Outstanding	10.16	10.11	9.94	9.94	9.99
Book Value Per Share	83.22	80.40	83.93	84.41	78.05
Tangible Book Value	845.52	812.11	833.42	837.94	778.93
Tangible Book Value Per Share	83.21	80.36	83.87	84.32	77.94
Buildings	-	911.07	1,157	1,248	1,227
Construction In Progress	-	138.25	131.81	30.46	40.19

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