Xilam Animation 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	7.41	8.25	13.28	9.92
Short-Term Investments	0.02	0.02	0.38	0.22
Cash & Short-Term Investments	7.43	8.27	13.65	10.14
Cash Growth	-10.20%	-39.43%	34.65%	-1.38%
Accounts Receivable	8.51	15.2	18.66	11.45
Other Receivables	7.1	12.83	15.16	12.79
Receivables	15.6	28.04	33.82	24.24
Prepaid Expenses	1.53	1.82	1.53	1.2
Other Current Assets	-	-	0	0.04
Total Current Assets	24.56	38.13	49.01	35.61
Property, Plant & Equipment	5.39	7.6	9.93	8.29
Goodwill	4.14	4.14	4.14	4.14
Other Intangible Assets	56.53	86.45	84.96	88.53
Long-Term Accounts Receivable	-	0.41	5.21	10.21
Long-Term Deferred Tax Assets	-0.01	0.55	0.8	0.43
Other Long-Term Assets	1.83	0.94	0.7	0.4
Total Assets	92.44	138.21	154.74	147.6
Accounts Payable	2.93	2.34	1.91	1.9
Accrued Expenses	3.01	3.81	5.9	5.06
Short-Term Debt	0.06	0.12	0.02	0.11
Current Portion of Long-Term Debt	2.2	9.75	26.73	8.27
Current Portion of Leases	1.64	2.01	1.96	1.71
Current Income Taxes Payable	0.2	-	0.01	0.02
Current Unearned Revenue	9.54	15.49	18.05	16.78
Other Current Liabilities	6.84	10.42	7.83	7.6
Total Current Liabilities	26.42	43.93	62.4	41.44
Long-Term Debt	3.5	5.68	2.41	20.17
Long-Term Leases	2.16	3.73	7.32	6.31
Long-Term Unearned Revenue	0.01	0.03	0.04	0.81
Pension & Post-Retirement Benefits	0.79	0.91	0.86	1.46
Long-Term Deferred Tax Liabilities	-0.01	2.29	3.4	3.61
Other Long-Term Liabilities	8.17	7.56	8.83	6.21
Total Liabilities	41.04	64.14	85.26	80.01
Common Stock	0.59	0.49	0.49	0.49
Additional Paid-In Capital	25.49	21.98	21.98	21.98
Treasury Stock	-0.38	-0.63	-0.41	-0.36
Comprehensive Income & Other	24.05	49.46	44.3	42.25
Total Common Equity	49.75	71.3	66.35	64.36
Minority Interest	1.65	2.78	3.13	3.22
Shareholders' Equity	51.4	74.08	69.48	67.59
Total Liabilities & Equity	92.44	138.21	154.74	147.6
Total Debt	9.56	21.29	38.44	36.58
Net Cash (Debt)	-2.13	-13.02	-24.79	-26.44
Net Cash Per Share	-0.36	-2.68	-5.10	-5.44
Filing Date Shares Outstanding	5.79	5.78	4.86	4.85
Total Common Shares Outstanding	5.79	4.8	4.86	4.85
Working Capital	-1.86	-5.81	-13.39	-5.83
Book Value Per Share	8.60	14.86	13.66	13.26
Tangible Book Value	-10.92	-19.29	-22.75	-28.3
Tangible Book Value Per Share	-1.89	-4.02	-4.68	-5.83
Machinery	3.72	4.28	2.26	1.92
Construction In Progress	0.04	-	0.03	0.08

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