Crescent NV (EBR: OPTI)

Crescent NV Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.35	0.35	0.8	0.54	0.8	0.43
Cash & Short-Term Investments	0.35	0.35	0.8	0.54	0.8	0.43
Cash Growth	-56.48%	-56.48%	48.32%	-32.83%	83.87%	-31.87%
Accounts Receivable	1.64	1.64	4.24	2.16	2.3	3.11
Other Receivables	7.31	7.31	0.86	0.55	0.64	0.82
Receivables	8.95	8.95	5.09	2.71	2.94	3.93
Inventory	1.53	1.53	1.64	0.89	1.26	1.54
Other Current Assets	-	-	-	-	-	-0
Total Current Assets	10.83	10.83	7.53	4.13	4.99	5.9
Property, Plant & Equipment	1.14	1.14	2.12	1.77	2.87	3.23
Goodwill	6.4	6.4	13.74	10.54	12.79	14.08
Other Intangible Assets	3.05	3.05	4.43	2.21	3.29	4.64
Long-Term Deferred Tax Assets	0.14	0.14	0.23	0.18	0.23	0.41
Long-Term Deferred Charges	0.97	0.97	0.69	0.71	0.4	0.2
Other Long-Term Assets	0.1	0.1	0.15	0.1	0.09	0.09
Total Assets	22.62	22.62	28.88	19.65	24.66	28.54
Accounts Payable	4.64	4.64	5.75	3.67	5.58	6.48
Accrued Expenses	2.21	2.21	2.53	1.83	2.56	1.61
Short-Term Debt	1	1	-	-	-	-
Current Portion of Long-Term Debt	2.26	2.26	2.69	2.84	2.91	2.52
Current Portion of Leases	0.31	0.31	0.62	0.62	0.63	0.73
Current Income Taxes Payable	0.21	0.21	0.25	0.27	0.33	0.28
Current Unearned Revenue	0.22	0.22	0.15	-	-	-
Other Current Liabilities	2.48	2.48	1.05	1.51	0.83	0.62
Total Current Liabilities	13.31	13.31	13.03	10.74	12.83	12.25
Long-Term Debt	4.48	4.48	3.29	1.65	2.65	2.7
Long-Term Leases	0.67	0.67	0.94	0.62	1.57	1.57
Long-Term Unearned Revenue	0.36	0.36	0.39	0.34	-	-
Long-Term Deferred Tax Liabilities	-	-	0.04	-	0.04	0.19
Other Long-Term Liabilities	1.78	1.78	2.02	1.99	0.4	0.5
Total Liabilities	20.78	20.78	19.77	15.38	17.54	17.26
Common Stock	14.09	14.09	14.09	12	9.9	9.9
Additional Paid-In Capital	5.14	5.14	5.14	0.31	-	-
Retained Earnings	0.98	0.98	8.27	10.37	14.91	19.68
Comprensive Income & Other	-18.39	-18.39	-18.4	-18.42	-17.95	-18.51
Total Common Equity	1.82	1.82	9.1	4.25	6.86	11.08
Minority Interest	0.03	0.03	0.01	0.01	0.27	0.21
Shareholders' Equity	1.85	1.85	9.11	4.26	7.13	11.29
Total Liabilities & Equity	22.62	22.62	28.88	19.65	24.66	28.54
Total Debt	8.7	8.7	7.54	5.73	7.75	7.53
Net Cash (Debt)	-8.35	-8.35	-6.74	-5.2	-6.95	-7.09
Net Cash Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01
Filing Date Shares Outstanding	1,994	1,994	1,994	1,698	1,605	1,605
Total Common Shares Outstanding	1,994	1,994	1,994	1,698	1,605	1,605
Working Capital	-2.49	-2.49	-5.5	-6.61	-7.84	-6.35
Book Value Per Share	0.00	0.00	0.00	0.00	0.00	0.01
Tangible Book Value	-7.63	-7.63	-9.07	-8.49	-9.21	-7.65
Tangible Book Value Per Share	-0.00	-0.00	-0.00	-0.01	-0.01	-0.00
Land	-	-	0.26	0.25	0.24	0.22
Machinery	1.32	1.32	2.6	2.26	2.29	2.36

Source: S&P Capital IQ. Standard template. Financial Sources.