Prologue 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	15.27	14.26	12.83	11.5	15.47
Short-Term Investments	0.02	0.02	0.02	0.01	0
Cash & Short-Term Investments	15.29	14.28	12.86	11.51	15.47
Cash Growth	7.03%	11.07%	11.76%	-25.61%	-4.63%
Accounts Receivable	9.76	16.43	16.53	26.15	27.92
Other Receivables	5.18	10.3	11.37	14.51	4.42
Total Trade Receivables	14.94	26.73	27.9	40.66	32.34
Inventory	0.09	0.19	0.24	0.25	0.22
Other Current Assets	-	-	-	-	1.38
Total Current Assets	30.31	41.21	41	52.41	49.4
Net Property, Plant & Equipment	2.77	5.54	5.76	5.93	10.45
Other Intangible Assets	8.99	20.46	20.73	25.98	4.08
Goodwill	8.25	19.19	19.25	21.57	21.47
Long-Term Investments	0.39	1.95	2.11	1.83	1.73
Other Long-Term Assets	-	-	-	-	0.94
Total Assets	42.47	69.15	69.6	86.15	88.07
Accounts Payable	-	-	-	17.59	25.33
Accrued Expenses	7.26	16.65	16.36	18.66	1.16
Short-Term Debt	-	-	-	-	10.04
Other Current Liabilities	-	-	-	-	2.15
Total Current Liabilities	7.26	16.65	16.36	36.25	38.69
Long-Term Debt	2.49	13.7	16	18.8	17.89
Other Long-Term Liabilities	-	-	-	-	3.13
Total Long-Term Liabilities	2.49	13.7	16	18.8	20.77
Total Liabilities	16.55	42.4	45.46	52.4	59.45
Common Stock	1.01	1.01	27.54	27.54	26.77
Treasury Stock	-	-	-	-	0.09
Additional Paid-in Capital	0.05	0.05	13.93	13.93	14.69
Accumulated Other Comprehensive Income	22.26	12.68	-27.97	-17.32	5.53
Retained Earnings	-	-	-	-	-24.45
Total Common Shareholders' Equity	23.31	13.73	13.5	24.15	22.64
Minority Interest	0.64	10.16	8.02	6.96	5.98
Shareholders' Equity	23.31	13.73	13.5	24.15	28.62
Total Liabilities & Equity	42.47	69.15	69.6	86.15	88.07
Total Debt	2.49	13.7	16	18.8	27.93
Net Cash (Debt)	12.8	0.59	-3.14	-7.3	-12.47
Net Cash Growth	2087.52%	-	-	-	-
Net Cash Per Share	0.13	0.01	-0.03	-0.06	-0.10
Book Value	23.31	13.73	13.5	24.15	22.64
Book Value Per Share	0.23	0.14	0.12	0.21	0.18
Tangible Book Value	6.07	-25.91	-26.48	-23.4	-2.91
Tangible Book Value Per Share	0.06	-0.26	-0.24	-0.20	-0.02