Crescent NV (EBR:OPTI)

Crescent NV Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.37	0.35	0.8	0.54	0.8
Cash & Short-Term Investments	0.37	0.35	0.8	0.54	0.8
Cash Growth	6.65%	-56.48%	48.32%	-32.83%	83.87%
Accounts Receivable	2.84	1.64	4.24	2.16	2.3
Other Receivables	0.37	0.4	0.86	0.55	0.64
Receivables	3.22	2.03	5.09	2.71	2.94
Inventory	1.33	1.53	1.64	0.89	1.26
Other Current Assets	-	6.91	-	-	-
Total Current Assets	4.91	10.83	7.53	4.13	4.99
Property, Plant & Equipment	1.19	1.14	2.12	1.77	2.87
Goodwill	4.44	6.4	13.74	10.54	12.79
Other Intangible Assets	2.61	3.05	4.43	2.21	3.29
Long-Term Deferred Tax Assets	0.13	0.14	0.23	0.18	0.23
Long-Term Deferred Charges	0.94	0.97	0.69	0.71	0.4
Other Long-Term Assets	0.11	0.1	0.15	0.1	0.09
Total Assets	14.33	22.62	28.88	19.65	24.66
Accounts Payable	4.4	4.94	5.75	3.67	5.58
Accrued Expenses	1.53	1.91	2.53	1.83	2.56
Short-Term Debt	1.04	1	-	-	-
Current Portion of Long-Term Debt	1.63	2.26	2.69	2.84	2.91
Current Portion of Leases	0.4	0.31	0.62	0.62	0.63
Current Income Taxes Payable	0.2	0.21	0.25	0.27	0.33
Current Unearned Revenue	0.09	0.22	0.15	-	-
Other Current Liabilities	0.83	2.48	1.05	1.51	0.83
Total Current Liabilities	10.12	13.31	13.03	10.74	12.83
Long-Term Debt	2.75	4.48	3.29	1.65	2.65
Long-Term Leases	0.71	0.67	0.94	0.62	1.57
Long-Term Unearned Revenue	0.09	0.36	0.39	0.34	-
Long-Term Deferred Tax Liabilities	0.04	-	0.04	-	0.04
Other Long-Term Liabilities	1.6	1.78	2.02	1.99	0.4
Total Liabilities	15.48	20.78	19.77	15.38	17.54
Common Stock	14.09	14.09	14.09	12	9.9
Additional Paid-In Capital	5.14	5.14	5.14	0.31	-
Retained Earnings	-1.98	0.98	8.27	10.37	14.91
Comprehensive Income & Other	-18.4	-18.39	-18.4	-18.42	-17.95
Total Common Equity	-1.15	1.82	9.1	4.25	6.86
Minority Interest	-	0.03	0.01	0.01	0.27
Shareholders' Equity	-1.15	1.85	9.11	4.26	7.13
Total Liabilities & Equity	14.33	22.62	28.88	19.65	24.66
Total Debt	6.53	8.7	7.54	5.73	7.75
Net Cash (Debt)	-6.16	-8.35	-6.74	-5.2	-6.95
Net Cash Per Share	-0.00	-0.00	-0.00	-0.00	-0.00
Filing Date Shares Outstanding	1,994	1,994	1,994	1,698	1,605
Total Common Shares Outstanding	1,994	1,994	1,994	1,698	1,605
Working Capital	-5.2	-2.49	-5.5	-6.61	-7.84
Book Value Per Share	-0.00	0.00	0.00	0.00	0.00
Tangible Book Value	-8.2	-7.63	-9.07	-8.49	-9.21
Tangible Book Value Per Share	-0.00	-0.00	-0.00	-0.01	-0.01
Land	-	-	0.26	0.25	0.24
Machinery	1.36	1.32	2.6	2.26	2.29
Order Backlog	1.22	0.6	-	-	-

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