Kumulus Vape 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	5.22	5.59	7.33	0.56	2.82
Short-Term Investments	1.25	0.02	0.02	0.01	0.02
Cash & Short-Term Investments	6.47	5.61	7.36	0.58	2.84
Cash Growth	15.32%	-23.78%	1173.09%	-79.64%	-5.39%
Accounts Receivable	3.5	3.47	3.82	3.07	1.69
Other Receivables	4.34	3.06	2.02	0.68	0.22
Receivables	7.84	6.52	5.85	3.75	1.92
Inventory	8.57	10.58	7.19	10.21	4.42
Prepaid Expenses	-	-	-	2.02	2.71
Other Current Assets	-	-	-	-	-0
Total Current Assets	22.87	22.72	20.39	16.55	11.88
Property, Plant & Equipment	1.42	0.92	1.03	0.33	0.26
Long-Term Investments	0.26	0.22	0.23	0.85	-
Goodwill	2.74	3.01	3.41	-	-
Other Intangible Assets	0.2	0.05	0.06	0.1	0.12
Long-Term Deferred Charges	0.04	0.03	0.04	0.05	0.02
Other Long-Term Assets	-	0	-0	0	0
Total Assets	27.52	26.95	25.17	17.96	12.36
Accounts Payable	5.34	4.93	3.69	3.43	1.78
Accrued Expenses	1.1	0.85	1.77	0.12	0.06
Short-Term Debt	0.02	4.15	4.87	0.03	0
Current Portion of Long-Term Debt	0.94	-	-	-	0
Current Income Taxes Payable	-	0.2	0.09	1.58	0.9
Current Unearned Revenue	0.13	-	0.09	-	-
Other Current Liabilities	0.37	0.19	0.21	0.24	0.02
Total Current Liabilities	7.9	10.32	10.72	5.41	2.76
Long-Term Debt	2.52	-	-	0.75	0.32
Other Long-Term Liabilities	0.15	0.15	0.18	-0	0
Total Liabilities	10.57	10.47	10.9	6.16	3.07
Common Stock	0.15	0.15	0.15	0.15	0.14
Additional Paid-In Capital	7.82	7.82	7.82	6.91	6.35
Retained Earnings	-	-	-	2.24	1.35
Comprehensive Income & Other	8.98	8.51	6.29	2.5	1.45
Shareholders' Equity	16.95	16.48	14.26	11.8	9.29
Total Liabilities & Equity	27.52	26.95	25.17	17.96	12.36
Total Debt	3.48	4.15	4.87	0.78	0.32
Net Cash (Debt)	2.99	1.46	2.48	-0.21	2.52
Net Cash Growth	105.25%	-41.37%	-	-	21.20%
Net Cash Per Share	0.99	0.45	0.76	-0.07	0.89
Filing Date Shares Outstanding	3.02	3.06	3.06	2.93	2.85
Total Common Shares Outstanding	3.02	3.06	3.06	2.93	2.85
Working Capital	14.97	12.4	9.67	11.14	9.13
Book Value Per Share	5.60	5.38	4.66	4.02	3.26
Tangible Book Value	14.01	13.42	10.79	11.7	9.17
Tangible Book Value Per Share	4.63	4.38	3.52	3.99	3.22
Buildings	0.05	0.05	0.05	-	-
Machinery	0.54	0.46	0.42	0.5	0.36
Construction In Progress	0.45	-	-	-	-

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