Broadpeak Société anonyme Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	-	4.09	3.68	8.93	2.7
Short-Term Investments	-	-	-	2	-
Cash & Short-Term Investments	-	4.09	3.68	10.93	2.7
Cash Growth	-	11.06%	-66.34%	304.18%	-
Accounts Receivable	-	15.25	19.1	15.47	24.2
Other Receivables	-	8.66	9	9.62	5.84
Receivables	-	23.91	28.1	25.09	30.04
Inventory	-	0.08	0.12	1.45	0.34
Total Current Assets	-	28.08	31.9	37.46	33.09
Property, Plant & Equipment	-	3.75	2.8	1.93	1.49
Long-Term Investments	-	0.04	0.05	0.13	0.02
Other Intangible Assets	-	7.71	7.25	3.63	0.93
Long-Term Deferred Charges	-	9.78	7.28	5.58	3.89
Other Long-Term Assets	-	1.52	1.57	2.26	0.17
Total Assets	-	50.87	50.84	50.99	39.6
Accounts Payable	-	5.63	6.4	8.77	6.99
Accrued Expenses	-	6.53	4.51	4.1	3.48
Short-Term Debt	-	-	-	0.15	2.39
Current Portion of Long-Term Debt	-	2.04	-	-	-
Current Income Taxes Payable	-	0.4	0.4	0.35	0.68
Current Unearned Revenue	-	6.24	3.53	2.92	-
Other Current Liabilities	-	0.93	0.45	1.01	2.05
Total Current Liabilities	-	21.76	15.29	17.29	15.59
Long-Term Debt	-	8.94	11.71	5.74	11.31
Long-Term Unearned Revenue	-	-	-	-	4.13
Other Long-Term Liabilities	-	0.01	0	0	0.29
Total Liabilities	-	30.71	27	23.03	31.32
Common Stock	-	0.25	0.25	0.25	0.19
Additional Paid-In Capital	-	20.95	20.94	20.79	2.57
Retained Earnings	-	-4.02	-4.24	1.43	4.12
Treasury Stock	-	-0.06	-0.12	-0.09	-
Comprehensive Income & Other	-	3.05	7.02	5.58	1.41
Shareholders' Equity	-	20.16	23.85	27.96	8.28
Total Liabilities & Equity	-	50.87	50.84	50.99	39.6
Total Debt	-	10.98	11.71	5.88	13.7
Net Cash (Debt)	-	-6.89	-8.03	5.05	-10.99
Net Cash Per Share	-	-0.55	-0.64	0.40	-1.00
Filing Date Shares Outstanding	-	12.48	12.5	12.48	9.37
Total Common Shares Outstanding	-	12.48	12.5	12.48	9.37
Working Capital	-	6.32	16.61	20.17	17.5
Book Value Per Share	-	1.62	1.91	2.24	0.88
Tangible Book Value	-	12.46	16.6	24.33	7.35
Tangible Book Value Per Share	-	1.00	1.33	1.95	0.78
Machinery	-	4.32	3.82	3.15	-
Construction In Progress	-	0.01	1.31	0.12	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.