Odiot 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	FY 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '19 Dec 31, 2019
Cash & Equivalents	0.01	0	0	0.19	0.76
Short-Term Investments	0.01	0.01	0.01	0.01	-
Cash & Short-Term Investments	0.02	0.01	0.01	0.2	0.76
Cash Growth	55.31%	6.71%	-94.18%	-72.95%	-84.05%
Accounts Receivable	-	3.11	4.85	3.4	19.21
Other Receivables	0.3	0.43	0.74	6.1	11.59
Receivables	0.3	3.54	5.59	9.5	30.8
Inventory	-	-	-	-	4.48
Prepaid Expenses	0.09	-	0.02	0.02	-
Other Current Assets	0	-	0	0.02	-
Total Current Assets	0.42	3.55	5.62	9.74	36.05
Property, Plant & Equipment	-	-	-	-	10.19
Long-Term Investments	0.45	0.77	0.77	5.45	1.51
Goodwill	-	-	-	-	0.57
Other Intangible Assets	-	-	-	-	0.19
Long-Term Deferred Tax Assets	-	-	-	-	2.9
Other Long-Term Assets	-	-	0	0.01	-
Total Assets	0.87	4.32	6.38	15.21	51.41
Accounts Payable	1.14	0.93	0.79	0.72	8.78
Accrued Expenses	1.36	-	1.52	-	-
Current Portion of Long-Term Debt	3.17	-	-	-	-
Current Income Taxes Payable	0.07	1.61	-	0.99	-
Current Unearned Revenue	-	-	0.35	-	-
Other Current Liabilities	0.23	-	-	-	-
Total Current Liabilities	5.97	2.54	2.67	1.71	8.78
Long-Term Debt	1.01	3.17	3.21	2.14	10.2
Other Long-Term Liabilities	0.1	1.25	2.98	2.01	20.09
Total Liabilities	7.08	6.95	8.86	5.87	39.07
Common Stock	2	2	2	2	2
Retained Earnings	-8.95	-5.36	-5.2	6.61	-1.41
Comprehensive Income & Other	0.73	0.73	0.73	0.73	8.65
Total Common Equity	-6.22	-2.63	-2.47	9.34	9.24
Minority Interest	-	-	-	-	3.09
Shareholders' Equity	-6.22	-2.63	-2.47	9.34	12.33
Total Liabilities & Equity	0.87	4.32	6.38	15.21	51.41
Total Debt	4.18	3.17	3.21	2.14	10.2
Net Cash (Debt)	-4.16	-3.15	-3.2	-1.94	-9.06
Net Cash Per Share	-41.61	-31.53	-	-	-
Filing Date Shares Outstanding	0.1	0.1	-	-	-
Total Common Shares Outstanding	0.1	0.1	-	-	-
Working Capital	-5.56	1.02	2.95	8.03	27.27
Book Value Per Share	-62.17	-26.27	-	-	-
Tangible Book Value	-6.22	-2.63	-2.47	9.34	8.48
Tangible Book Value Per Share	-62.17	-26.27	-	-	-
Order Backlog	1.68	-	-	-	-

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