Charwood Energy 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	1.88	0.75	3.09	6.43	1.48
Accounts Receivable	5.01	1.07	2.33	2.28	0.93
Other Receivables	2.65	1.53	3.2	2.99	0.67
Inventory	1.68	1.9	1.67	0.32	0.26
Prepaid Expenses	0.58	0.25	-	-	-
Other Current Assets	0	0	-	-	-
Total Current Assets	13.05	7.05	10.29	12.02	3.34
Property, Plant & Equipment	2.49	2.46	2.51	1.02	0.61
Goodwill	0.11	0.19	0.19	0.11	0.11
Other Intangible Assets	0.73	0.95	0.84	0.83	0.3
Long-Term Investments	0.2	0.14	0.18	0.2	0.01
Long-Term Deferred Charges	0.1	0.14	0.23	-	-
Other Long-Term Assets	0.07	0.11	0.12	0.13	0.06
Total Assets	16.76	11.03	14.36	14.3	4.43
Accounts Payable	3.49	1.92	1.23	1.06	0.57
Accrued Expenses	2.15	0.33	-	-	-
Short-Term Debt	0.03	0.15	-	-	-
Current Portion of Long-Term Debt	1.09	-	-	-	-
Current Unearned Revenue	0.05	-	-	-	-
Current Portion of Leases	0.08	-	-	-	-
Current Income Taxes Payable	2.02	1.23	-	-	-
Other Current Liabilities	0.77	0.23	-	-	-
Total Current Liabilities	9.67	3.87	1.23	1.06	0.57
Long-Term Debt	3.91	2	2.76	1.6	2.02
Long-Term Leases	0.19	0.26	-	-	-
Pension & Post-Retirement Benefits	0.04	0.04	0.04	0.02	0.03
Other Long-Term Liabilities	-	-	1.84	1.49	0.98
Total Liabilities	13.81	6.17	5.88	4.17	3.6
Common Stock	0.05	0.05	0.05	0.05	0.01
Additional Paid-In Capital	9.88	9.88	9.88	9.88	0.32
Retained Earnings	-2.06	-3.5	-1.49	-0.47	0.56
Comprehensive Income & Other	-4.84	-1.32	0.19	0.77	-
Total Common Equity	3.03	5.1	8.62	10.23	0.9
Minority Interest	-0.08	-0.25	-0.14	-0.1	-0.07
Shareholders' Equity	2.94	4.86	8.48	10.12	0.82
Total Liabilities & Equity	16.76	11.03	14.36	14.3	4.43
Total Debt	5.3	2.42	2.76	1.6	2.02
Net Cash (Debt)	-3.42	-1.67	0.33	4.83	-0.54
Net Cash Growth	-	-	-93.21%	-	-
Net Cash Per Share	-0.66	-0.32	0.06	1.57	-0.13
Filing Date Shares Outstanding	5.18	5.18	5.2	5.2	4.11
Total Common Shares Outstanding	5.18	5.18	5.2	5.2	4.11
Working Capital	3.38	3.18	9.06	10.96	2.77
Book Value Per Share	0.58	0.99	1.66	1.97	0.22
Tangible Book Value	2.19	3.96	7.59	9.29	0.49
Tangible Book Value Per Share	0.42	0.77	1.46	1.79	0.12
Land	0.01	0.01	0	0	0
Buildings	0.11	0.11	0.05	-	-
Machinery	3.28	2.11	1.88	1.27	0.74
Construction In Progress	0.17	0.87	0.66	-	0.02