Delignit AG Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	8.42	10.84	10.36	2.36	0.24	4.9
Cash & Short-Term Investments	8.42	10.84	10.36	2.36	0.24	4.9
Cash Growth	-23.30%	4.58%	338.43%	880.50%	-95.08%	226.75%
Accounts Receivable	3.67	2.28	5.07	7	5.45	3.27
Other Receivables	1.4	0.39	0.1	0.23	0.12	0.26
Receivables	5.08	2.67	5.18	7.23	5.57	3.52
Inventory	16.46	14.51	14.94	14.33	15.93	11.1
Prepaid Expenses	-	-	-	-	0.07	0.06
Other Current Assets	0	0.52	0.31	0.3	0.33	0.01
Total Current Assets	29.96	28.54	30.79	24.22	22.14	19.59
Property, Plant & Equipment	15.17	12.43	12.28	13.61	12.17	13.82
Goodwill	2.18	2.18	2.18	2.18	2.18	2.18
Other Intangible Assets	0.71	0.43	0.63	0.78	0.92	1.1
Long-Term Deferred Tax Assets	0.31	0.31	0.29	0.24	0.29	0.31
Long-Term Deferred Charges	-	0.37	0.44	0.19	-	-
Other Long-Term Assets	0.33	3.52	1.88	0.57	1.87	0.85
Total Assets	48.66	47.78	48.48	41.77	39.57	37.85
Accounts Payable	3.37	3.28	2.86	2.8	3.65	2.18
Accrued Expenses	-	1.57	1.21	1.86	1.61	2.07
Current Portion of Long-Term Debt	0.48	0.55	0.68	2.75	2.97	3.63
Current Portion of Leases	-	0.7	0.64	0.68	0.66	0.69
Current Income Taxes Payable	-	0.17	-	0.18	0.23	0.37
Other Current Liabilities	3.4	0.17	1.43	1.05	1.72	0.71
Total Current Liabilities	7.24	6.43	6.82	9.32	10.84	9.65
Long-Term Debt	1.14	1.28	1.57	1.88	1.08	1.71
Long-Term Leases	1.82	1.21	1.55	2.13	1.96	2.52
Pension & Post-Retirement Benefits	0.77	0.94	0.96	1.02	1.19	1.4
Long-Term Deferred Tax Liabilities	0.53	0.64	0.71	0.74	0.67	0.87
Other Long-Term Liabilities	0.13	0.01	0.01	0.01	0.02	0.02
Total Liabilities	11.62	10.51	11.62	15.09	15.76	16.18
Common Stock	10.24	10.24	10.24	8.19	8.19	8.19
Retained Earnings	21.05	20.91	20.62	17.89	15.12	13.03
Comprehensive Income & Other	5.76	6.12	6	0.6	0.49	0.45
Shareholders' Equity	37.05	37.27	36.86	26.68	23.8	21.67
Total Liabilities & Equity	48.66	47.78	48.48	41.77	39.57	37.85
Total Debt	3.43	3.74	4.44	7.44	6.67	8.56
Net Cash (Debt)	4.99	7.1	5.92	-5.08	-6.43	-3.66
Net Cash Growth	-32.21%	19.93%	-	-	-	-
Net Cash Per Share	0.49	0.69	0.58	-0.50	-0.78	-0.45
Filing Date Shares Outstanding	10.24	10.24	10.24	8.19	8.19	8.19
Total Common Shares Outstanding	10.24	10.24	10.24	8.19	8.19	8.19
Working Capital	22.72	22.11	23.97	14.9	11.3	9.94
Book Value Per Share	3.62	3.64	3.60	3.26	2.90	2.64
Tangible Book Value	34.16	34.66	34.06	23.73	20.7	18.4
Tangible Book Value Per Share	3.33	3.38	3.33	2.90	2.53	2.25
Land	-	-	-	16.06	15.94	15.93
Machinery	-	38.07	36.75	35	31.45	35.12

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