Amplitude Surgical Balance Sheet

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Cash & Equivalents	19.78	29.1	37.21	21.04	30.68	36.66
Cash & Short-Term Investments	19.78	29.1	37.21	21.04	30.68	36.66
Cash Growth	-36.90%	-21.80%	76.84%	-31.40%	-16.32%	86.57%
Accounts Receivable	14.43	14.75	11.12	10.6	10.59	8.19
Other Receivables	6.87	5.06	6.96	6.34	6.91	5.04
Receivables	21.3	19.8	18.08	16.94	17.5	13.23
Inventory	46.22	43.3	37.96	32.9	44.52	41.53
Prepaid Expenses	1.18	1.21	1.18	1.09	1.17	1.2
Other Current Assets	2.85	1.24	1.02	24.68	0.57	0.45
Total Current Assets	91.32	94.65	95.46	96.66	94.43	93.06
Property, Plant & Equipment	45.42	41.46	37.28	33.53	42.21	45.7
Goodwill	98.8	98.8	95.63	95.72	95.67	95.82
Other Intangible Assets	37.06	37.24	31.78	27.93	29.11	31.9
Long-Term Deferred Tax Assets	6.79	6.59	5.11	5.09	6.96	7.73
Long-Term Deferred Charges	0.04	0.05	0.06	0.07	0.13	0.29
Other Long-Term Assets	0.23	0.47	0.71	0.47	0.57	0.7
Total Assets	279.66	279.26	266.02	259.46	269.07	275.21
Accounts Payable	16.39	15.08	15.46	11.37	11.99	11.07
Accrued Expenses	7.65	7.99	7.75	6.76	8.66	8.06
Short-Term Debt	2.14	1.46	0.36	0.86	0.46	0.01
Current Portion of Long-Term Debt	11.24	12.4	7.84	7.09	3.98	16.14
Current Portion of Leases	3.42	3.26	3.06	3.8	4.59	4.36
Current Income Taxes Payable	1.28	0.4	0.59	0.43	0.34	0.07
Current Unearned Revenue	0.32	0.31	0.09	-	-	-
Other Current Liabilities	5.31	6.01	6.18	13.53	8.36	6.53
Total Current Liabilities	47.76	46.91	41.33	43.83	38.38	46.23
Long-Term Debt	93.33	92.42	89.11	121.54	126.9	109.96
Long-Term Leases	9.49	9.59	6.11	5.83	10.93	14.15
Pension & Post-Retirement Benefits	0.58	0.52	0.54	0.57	1.06	0.8
Long-Term Deferred Tax Liabilities	2.11	2.1	1.73	1.7	2.08	1.53
Other Long-Term Liabilities	31.71	31.89	31.39	33.42	32.85	31.62
Total Liabilities	184.97	183.43	170.2	206.9	212.21	204.29
Common Stock	0.48	0.48	0.48	0.48	0.48	0.48
Additional Paid-In Capital	146.68	146.68	146.68	146.68	146.68	146.68
Retained Earnings	-0.62	1.53	39.25	-4.39	-14.1	-14.2
Comprehensive Income & Other	-51.84	-52.86	-90.59	-88.59	-74.14	-60.44
Total Common Equity	94.7	95.82	95.81	54.18	58.92	72.52
Minority Interest	-	-	-	-1.61	-2.05	-1.6
Shareholders' Equity	94.7	95.82	95.81	52.57	56.87	70.91
Total Liabilities & Equity	279.66	279.26	266.02	259.46	269.07	275.21
Total Debt	119.62	119.13	106.48	139.12	146.86	144.62
Net Cash (Debt)	-99.85	-90.02	-69.27	-118.08	-116.19	-107.96
Net Cash Per Share	-2.08	-1.87	-1.44	-2.46	-2.43	-2.26
Filing Date Shares Outstanding	48.02	47.97	47.99	47.99	47.76	47.75
Total Common Shares Outstanding	48.02	47.97	47.99	47.99	47.76	47.75
Working Capital	43.57	47.75	54.13	52.82	56.05	46.83
Book Value Per Share	1.97	2.00	2.00	1.13	1.23	1.52
Tangible Book Value	-41.16	-40.21	-31.59	-69.47	-65.86	-55.2
Tangible Book Value Per Share	-0.86	-0.84	-0.66	-1.45	-1.38	-1.16
Land	0.89	0.89	0.89	0.25	0.25	0.25
Machinery	41.29	40.86	41.35	39.72	41.85	39.56
Construction In Progress	25.61	15.87	20.98	16.28	16.92	16.79

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