Kumulus Vape S.A. (EPA:ALVAP)

Kumulus Vape Balance Sheet

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

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	6.25	5.22	5.59	7.33	0.56	2.82
Short-Term Investments	0.62	1.25	0.02	0.02	0.01	0.02
Cash & Short-Term Investments	6.88	6.47	5.61	7.36	0.58	2.84
Cash Growth	71.31%	15.32%	-23.78%	1173.09%	-79.64%	-5.39%
Accounts Receivable	3.18	3.5	3.47	3.82	3.07	1.69
Other Receivables	0.44	4.34	3.06	2.02	0.68	0.22
Receivables	3.61	7.84	6.52	5.85	3.75	1.92
Inventory	8.32	8.57	10.58	7.19	10.21	4.42
Prepaid Expenses	2.8	-	-	-	2.02	2.71
Other Current Assets	0.24	-	-	-	-	-0
Total Current Assets	22.39	22.87	22.72	20.39	16.55	11.88
Property, Plant & Equipment	1.45	1.42	0.92	1.03	0.33	0.26
Long-Term Investments	0	0.26	0.22	0.23	0.85	-
Goodwill	2.56	2.74	3.01	3.41	-	-
Other Intangible Assets	0.19	0.2	0.05	0.06	0.1	0.12
Long-Term Deferred Charges	0.03	0.04	0.03	0.04	0.05	0.02
Other Long-Term Assets	0.26	-	0	-0	0	0
Total Assets	26.88	27.52	26.95	25.17	17.96	12.36

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	4.96	5.34	4.93	3.69	3.43	1.78
Accrued Expenses	1.14	1.1	0.85	1.77	0.12	0.06
Short-Term Debt	0.01	0.02	4.15	4.87	0.03	0
Current Portion of Long-Term Debt	-	0.94	-	-	-	0
Current Income Taxes Payable	0.08	-	0.2	0.09	1.58	0.9
Current Unearned Revenue	0.02	0.13	-	0.09	-	-
Other Current Liabilities	0.42	0.37	0.19	0.21	0.24	0.02
Total Current Liabilities	6.63	7.9	10.32	10.72	5.41	2.76
Long-Term Debt	2.98	2.52	-	-	0.75	0.32
Other Long-Term Liabilities	0.14	0.15	0.15	0.18	-0	0
Total Liabilities	9.8	10.57	10.47	10.9	6.16	3.07

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	0.15	0.15	0.15	0.15	0.15	0.14
Additional Paid-In Capital	7.46	7.82	7.82	7.82	6.91	6.35
Retained Earnings	-	-	-	-	2.24	1.35
Comprehensive Income & Other	9.47	8.98	8.51	6.29	2.5	1.45
Shareholders' Equity	17.08	16.95	16.48	14.26	11.8	9.29
Total Liabilities & Equity	26.88	27.52	26.95	25.17	17.96	12.36

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	2.99	3.48	4.15	4.87	0.78	0.32
Net Cash (Debt)	3.89	2.99	1.46	2.48	-0.21	2.52
Net Cash Growth	1711.80%	105.25%	-41.37%	-	-	21.20%
Net Cash Per Share	1.32	0.99	0.45	0.76	-0.07	0.89
Filing Date Shares Outstanding	2.92	3.02	3.06	3.06	2.93	2.85
Total Common Shares Outstanding	2.92	3.02	3.06	3.06	2.93	2.85
Working Capital	15.76	14.97	12.4	9.67	11.14	9.13
Book Value Per Share	5.84	5.60	5.38	4.66	4.02	3.26
Tangible Book Value	14.33	14.01	13.42	10.79	11.7	9.17
Tangible Book Value Per Share	4.90	4.63	4.38	3.52	3.99	3.22
Buildings	0.05	0.05	0.05	0.05	-	-
Machinery	0.91	0.54	0.46	0.42	0.5	0.36
Construction In Progress	-	0.45	-	-	-	-

Data Source: S&P Global Market Intelligence Last updated: Sep 22, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every six months for this company.

Update frequency:

Semi-annually

Last checked:

Oct 12, 2026

Data Sources Report a data error