Fill Up Media 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 null	NaN - NaN
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	NaN - NaN
Cash & Equivalents	3.22	4.87	4.69	0.2	0.2	Upgrade
Short-Term Investments	0	0	0	0	0.19	Upgrade
Cash & Short-Term Investments	3.22	4.87	4.69	0.2	0.39	Upgrade
Cash Growth	-33.84%	3.85%	2213.92%	-48.02%	-6.02%	Upgrade
Accounts Receivable	9.66	9.28	7.36	5.68	5.68	Upgrade
Other Receivables	1.78	0.88	0.79	0.65	0.46	Upgrade
Receivables	11.45	10.16	8.15	6.33	6.15	Upgrade
Inventory	0.04	0.05	0.05	0.04	0.04	Upgrade
Prepaid Expenses	0.26	0.21	0.16	0.14	0.14	Upgrade
Other Current Assets	0.02	0	0.01	0.01	0.01	Upgrade
Total Current Assets	14.99	15.3	13.06	6.72	6.72	Upgrade
Property, Plant & Equipment	4.76	1.71	1.26	1.52	1.52	Upgrade
Long-Term Investments	0.62	0.73	0.55	0.15	-	Upgrade
Other Intangible Assets	0.29	0.35	0.25	0.14	0.29	Upgrade
Long-Term Deferred Charges	2.14	1.49	1.55	0.5	0.51	Upgrade
Other Long-Term Assets	0.83	0.33	0.34	0.17	0.16	Upgrade
Total Assets	23.63	19.9	17	9.2	9.2	Upgrade
Accounts Payable	7.89	3.85	3.08	2.88	2.88	Upgrade
Accrued Expenses	0.37	0.48	0.59	0.66	2.32	Upgrade
Short-Term Debt	-	-	-	-	0.13	Upgrade
Current Portion of Long-Term Debt	1.23	-	-	-	0.76	Upgrade
Current Income Taxes Payable	2.29	1.64	1.44	1.04	0.04	Upgrade
Current Unearned Revenue	1.19	0.71	-	-	-	Upgrade
Other Current Liabilities	0.05	4.04	1.97	-	0.49	Upgrade
Total Current Liabilities	13.02	10.71	7.07	4.58	6.63	Upgrade
Long-Term Debt	7.41	4.47	1.91	2.81	1.92	Upgrade
Long-Term Unearned Revenue	-	-	0.66	0.66	-	Upgrade
Other Long-Term Liabilities	0	-0	-0	0.49	-	Upgrade
Total Liabilities	20.43	15.18	9.64	8.55	8.55	Upgrade
Common Stock	0.75	0.7	0.7	0.5	0.5	Upgrade
Additional Paid-In Capital	7.7	9.37	9.37	2.04	2.04	Upgrade
Retained Earnings	-5.26	-5.36	-2.73	-1.9	-1.89	Upgrade
Comprehensive Income & Other	0.01	0.01	0.01	0.01	-	Upgrade
Shareholders' Equity	3.2	4.73	7.35	0.65	0.65	Upgrade
Total Liabilities & Equity	23.63	19.9	17	9.2	9.2	Upgrade
Total Debt	8.64	4.47	1.91	2.81	2.81	Upgrade
Net Cash (Debt)	-5.41	0.4	2.78	-2.61	-2.42	Upgrade
Net Cash Growth	-	-85.65%	-	-	-	Upgrade
Net Cash Per Share	-1.82	0.14	0.97	-1.15	-	Upgrade
Filing Date Shares Outstanding	2.98	2.82	2.82	2.27	-	Upgrade
Total Common Shares Outstanding	2.98	2.82	2.82	2.27	-	Upgrade
Working Capital	1.97	4.59	5.98	2.14	0.09	Upgrade
Book Value Per Share	1.07	1.68	2.61	0.29	-	Upgrade
Tangible Book Value	2.91	4.37	7.11	0.51	0.36	Upgrade
Tangible Book Value Per Share	0.97	1.55	2.52	0.22	-	Upgrade
Buildings	-	-	-	0.01	-	Upgrade
Machinery	5.66	3.45	3.46	3.46	-	Upgrade
Construction In Progress	1.87	0.76	-	-	-	Upgrade

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