Samba Digital, SGPS Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.7	0.9	0.78	0.77	0.42
Cash & Short-Term Investments	0.7	0.9	0.78	0.77	0.42
Cash Growth	-22.13%	16.05%	0.81%	83.28%	168.50%
Accounts Receivable	1.13	1.29	0.31	0.02	0.02
Other Receivables	0.07	0.41	0.13	-	0.04
Receivables	1.2	1.7	0.43	0.02	0.06
Other Current Assets	-	-	0	0.02	0
Total Current Assets	1.9	2.6	1.21	0.81	0.48
Goodwill	22.65	22.65	22.65	-	-
Other Intangible Assets	2.96	1.43	0.49	0.15	0.14
Long-Term Deferred Tax Assets	0.06	-	-	-	-
Other Long-Term Assets	0	0	-	0	0
Total Assets	27.57	26.68	24.35	0.96	0.62
Accounts Payable	0.51	0.59	0.28	0.13	0.08
Accrued Expenses	0.03	0.2	0.05	0.03	0.02
Current Portion of Long-Term Debt	0.49	0.3	-	-	-
Current Income Taxes Payable	-	-	-	0.07	0.05
Current Unearned Revenue	0.53	0.35	-	-	0.05
Other Current Liabilities	0.68	0.09	0.04	0.01	-
Total Current Liabilities	2.25	1.53	0.37	0.24	0.2
Long-Term Debt	0.13	0.01	-	0.01	0.12
Total Liabilities	2.37	1.54	0.37	0.25	0.32
Common Stock	23.3	23.3	23.3	0	0
Additional Paid-In Capital	-	-	-	-	0.09
Retained Earnings	1.9	1.83	0.68	0.72	0.21
Shareholders' Equity	25.2	25.13	23.98	0.72	0.3
Total Liabilities & Equity	27.57	26.68	24.35	0.96	0.62
Total Debt	0.62	0.31	-	0.01	0.12
Net Cash (Debt)	0.08	0.59	0.78	0.76	0.3
Net Cash Growth	-86.46%	-23.65%	1.99%	155.28%	-
Net Cash Per Share	0.01	0.06	0.08	0.08	-
Filing Date Shares Outstanding	10	10	10	10	-
Total Common Shares Outstanding	10	10	10	10	-
Working Capital	-0.34	1.06	0.84	0.57	0.28
Book Value Per Share	2.52	2.51	2.40	0.07	-
Tangible Book Value	-0.41	1.06	0.84	0.57	0.16
Tangible Book Value Per Share	-0.04	0.11	0.08	0.06	-

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