Fill Up Media 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	FY
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	Dec '20 Dec 31, 2020
Cash & Equivalents	0.7	3.22	4.87	4.69	0.2	0.2
Short-Term Investments	0	0	0	0	0	0.19
Cash & Short-Term Investments	0.7	3.22	4.87	4.69	0.2	0.39
Cash Growth	-68.41%	-33.84%	3.85%	2213.92%	-48.02%	-6.02%
Accounts Receivable	12.54	9.66	9.28	7.36	5.68	5.68
Other Receivables	2.1	1.78	0.88	0.79	0.65	0.46
Receivables	14.65	11.45	10.16	8.15	6.33	6.15
Inventory	0.05	0.04	0.05	0.05	0.04	0.04
Prepaid Expenses	0.18	0.26	0.21	0.16	0.14	0.14
Other Current Assets	0	0.02	0	0.01	0.01	0.01
Total Current Assets	15.58	14.99	15.3	13.06	6.72	6.72
Property, Plant & Equipment	7.74	4.76	1.71	1.26	1.52	1.52
Long-Term Investments	0.59	0.62	0.73	0.55	0.15	-
Other Intangible Assets	0.56	0.29	0.35	0.25	0.14	0.29
Long-Term Deferred Charges	2.41	2.14	1.49	1.55	0.5	0.51
Other Long-Term Assets	0.14	0.83	0.33	0.34	0.17	0.16
Total Assets	27.01	23.63	19.9	17	9.2	9.2
Accounts Payable	9.36	7.89	3.85	3.08	2.88	2.88
Accrued Expenses	0.54	0.37	0.48	0.59	0.66	2.32
Short-Term Debt	-	-	-	-	-	0.13
Current Portion of Long-Term Debt	1.88	1.23	-	-	-	0.76
Current Income Taxes Payable	2.75	2.29	1.64	1.44	1.04	0.04
Current Unearned Revenue	1.15	1.19	0.71	-	-	-
Other Current Liabilities	0.2	0.05	4.04	1.97	-	0.49
Total Current Liabilities	15.88	13.02	10.71	7.07	4.58	6.63
Long-Term Debt	8.74	7.41	4.47	1.91	2.81	1.92
Long-Term Unearned Revenue	-	-	-	0.66	0.66	-
Other Long-Term Liabilities	-	0	-0	-0	0.49	-
Total Liabilities	24.62	20.43	15.18	9.64	8.55	8.55
Common Stock	0.75	0.75	0.7	0.7	0.5	0.5
Additional Paid-In Capital	2.39	7.7	9.37	9.37	2.04	2.04
Retained Earnings	-0.75	-5.26	-5.36	-2.73	-1.9	-1.89
Comprehensive Income & Other	0.01	0.01	0.01	0.01	0.01	-
Shareholders' Equity	2.4	3.2	4.73	7.35	0.65	0.65
Total Liabilities & Equity	27.01	23.63	19.9	17	9.2	9.2
Total Debt	10.61	8.64	4.47	1.91	2.81	2.81
Net Cash (Debt)	-9.91	-5.41	0.4	2.78	-2.61	-2.42
Net Cash Growth	-	-	-85.65%	-	-	-
Net Cash Per Share	-3.32	-1.82	0.14	0.97	-1.15	-
Filing Date Shares Outstanding	2.98	2.98	2.82	2.82	2.27	-
Total Common Shares Outstanding	2.98	2.98	2.82	2.82	2.27	-
Working Capital	-0.3	1.97	4.59	5.98	2.14	0.09
Book Value Per Share	0.80	1.07	1.68	2.61	0.29	-
Tangible Book Value	1.83	2.91	4.37	7.11	0.51	0.36
Tangible Book Value Per Share	0.61	0.97	1.55	2.52	0.22	-
Buildings	-	-	-	-	0.01	-
Machinery	10.91	5.66	3.45	3.46	3.46	-
Construction In Progress	-	1.87	0.76	-	-	-

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