Delta Plus Group (EPA:ALDLT)

Delta Plus Group Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	31.19	37.84	41.32	36.17	55.53	45.66
Cash & Short-Term Investments	31.19	37.84	41.32	36.17	55.53	45.66
Cash Growth	-10.59%	-8.41%	14.25%	-34.87%	21.62%	148.25%
Accounts Receivable	65.01	68.23	73.55	74.48	60.55	49.63
Other Receivables	22.98	23.18	18.26	18	15.38	13.84
Receivables	87.99	91.41	91.81	92.48	75.93	63.47
Inventory	116.43	119.32	102.88	122.83	91.2	72.64
Prepaid Expenses	-	5.13	4.88	3.37	3.35	3.45
Other Current Assets	-	-0	-	-	-0	-
Total Current Assets	235.61	253.7	240.88	254.85	226.01	185.21
Property, Plant & Equipment	69.88	74.75	72.07	72.7	58.64	49.36
Long-Term Investments	-	0.01	0	0.07	0	0
Goodwill	201.04	210.91	199.3	202.79	153	129.15
Other Intangible Assets	6.41	4.91	2.32	2.08	1.55	1.89
Long-Term Deferred Tax Assets	3.66	2.89	2.7	2.65	4.09	4.62
Other Long-Term Assets	2.54	2.23	3.16	3.57	2.27	2.06
Total Assets	519.14	549.48	520.48	538.76	445.59	372.32
Accounts Payable	38.36	44.19	44.86	45.39	43.31	31.9
Short-Term Debt	5.28	34.81	21.79	31.22	19	8.02
Current Portion of Long-Term Debt	-	48.95	48.51	52.37	41.14	67.22
Current Portion of Leases	6.74	6.6	6.66	7.75	6	4.97
Current Income Taxes Payable	21.56	26.23	27.02	23.9	20.64	15.81
Other Current Liabilities	95.01	6.95	6.68	7.91	8.43	9.45
Total Current Liabilities	166.94	167.72	155.5	168.54	138.51	137.37
Long-Term Debt	78.68	90.05	103.05	125.55	86.72	54.21
Long-Term Leases	14	15.68	16.64	20.1	22.53	19.97
Other Long-Term Liabilities	1.26	1.32	1.57	1.59	1.32	1.62
Total Liabilities	261.79	275.55	277.54	316.79	250.45	215.26
Common Stock	3.68	3.68	3.68	3.68	3.68	3.68
Additional Paid-In Capital	-	12.93	12.93	12.93	12.93	12.93
Retained Earnings	-	31.14	37.97	33.8	32.44	29.28
Treasury Stock	-5.95	-6.16	-5.97	-5.94	-6.04	-5.89
Comprehensive Income & Other	257.74	230.91	193.47	177.76	152.28	117.29
Total Common Equity	255.47	272.49	242.07	222.22	195.28	157.29
Minority Interest	1.88	1.44	0.87	-0.25	-0.15	-0.23
Shareholders' Equity	257.35	273.93	242.94	221.97	195.14	157.06
Total Liabilities & Equity	519.14	549.48	520.48	538.76	445.59	372.32
Total Debt	104.68	196.07	196.64	237	175.38	154.39
Net Cash (Debt)	-73.49	-158.23	-155.33	-200.83	-119.85	-108.74
Net Cash Per Share	-10.25	-22.10	-21.69	-28.05	-16.74	-15.19
Filing Date Shares Outstanding	7.16	7.16	7.16	7.16	7.16	7.16
Total Common Shares Outstanding	7.16	7.16	7.16	7.16	7.16	7.16
Working Capital	68.67	85.98	85.38	86.32	87.5	47.84
Book Value Per Share	35.68	38.06	33.80	31.03	27.27	21.97
Tangible Book Value	48.03	56.68	40.46	17.35	40.74	26.26
Tangible Book Value Per Share	6.71	7.92	5.65	2.42	5.69	3.67
Land	-	3.12	4.19	2.73	2.2	1.53
Buildings	-	35.28	35.18	31.11	18.69	16.43
Machinery	-	78.56	70.62	68.84	46.58	43.29

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.