E-Pango 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
Cash & Equivalents	0.28	0.47	0.4	3.15	1.96
Short-Term Investments	0.02	0.02	0.13	0.09	0.05
Accounts Receivable	0.92	0.59	0.49	1.15	11.17
Other Receivables	0.2	0.34	1.1	1.44	1.6
Inventory	-	-	-	0.43	0.15
Prepaid Expenses	0.01	0.02	0.03	0.38	0.01
Other Current Assets	-	-	-	-0	-
Total Current Assets	1.43	1.44	2.15	6.63	14.94
Property, Plant & Equipment	0.01	0.01	0.01	0.02	0.03
Other Intangible Assets	0.03	0.03	0.93	0.85	0.94
Long-Term Investments	1.02	1.01	0.15	0.21	0.21
Long-Term Loans Receivable	0.02	0.04	0.63	1.95	2.47
Other Long-Term Assets	-	0.01	0.01	0	0
Total Assets	2.51	2.54	3.87	9.67	18.6
Accounts Payable	1.11	1.07	1.05	1.6	8.98
Accrued Expenses	-	-	-	-	0.04
Short-Term Debt	-	0	-	-	2.66
Current Portion of Long-Term Debt	0.6	-	-	-	-
Current Income Taxes Payable	0.2	0.75	1.65	3.52	3.96
Other Current Liabilities	0.03	0.04	0	-	-
Total Current Liabilities	1.94	1.87	2.7	5.13	15.64
Long-Term Debt	1.1	2.48	2.98	3.4	1.66
Other Long-Term Liabilities	-	-	0	0.06	-0
Total Liabilities	3.04	4.35	5.69	8.59	17.3
Common Stock	3.81	2.5	0.52	0.52	0.52
Additional Paid-In Capital	7.61	7.31	7.9	7.9	7.94
Retained Earnings	-11.95	-11.62	-10.24	-7.34	-7.16
Comprehensive Income & Other	-	-	-	-0	0
Shareholders' Equity	-0.53	-1.81	-1.82	1.08	1.3
Total Liabilities & Equity	2.51	2.54	3.87	9.67	18.6
Total Debt	1.7	2.48	2.98	3.4	4.32
Net Cash (Debt)	-1.4	-1.99	-2.45	-0.16	-2.31
Net Cash Per Share	-0.04	-0.08	-0.48	-0.03	-0.45
Filing Date Shares Outstanding	37.91	26.4	5.04	5.08	5.13
Total Common Shares Outstanding	37.91	24.86	5.04	5.08	5.13
Working Capital	-0.5	-0.42	-0.56	1.5	-0.7
Book Value Per Share	-0.01	-0.07	-0.36	0.21	0.25
Tangible Book Value	-0.55	-1.83	-2.75	0.22	0.36
Tangible Book Value Per Share	-0.01	-0.07	-0.55	0.04	0.07
Machinery	-	-	-	0.04	0.04