NanoRepro 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	7.29	9.1	16.6	31.26	28.02	1.16
Short-Term Investments	-	-	4.02	-	-	-
Cash & Short-Term Investments	7.29	9.1	20.62	31.26	28.02	1.16
Cash Growth	-71.74%	-55.88%	-34.03%	11.57%	2307.78%	57.86%
Receivables	0.43	0.26	6.25	8.66	32.45	7.31
Inventory	0.6	0.98	0.81	1.62	17.95	2.57
Other Current Assets	1.7	4.33	7.57	4.49	0.59	0.03
Total Current Assets	10.03	14.68	35.25	46.03	79	11.07
Property, Plant & Equipment	0.35	0.35	0	0	0	0
Long-Term Investments	24.2	20.36	2.71	0.03	0.03	0.03
Other Intangible Assets	3.35	3.36	3.33	3.36	0.06	0.07
Other Long-Term Assets	0.07	0.28	0.16	0.06	0.07	0.01
Total Assets	37.99	39.03	41.46	49.48	79.15	11.17
Accounts Payable	0.15	0.22	0.17	0.37	1.99	0.36
Current Portion of Long-Term Debt	-	-	-	-	0.15	1.2
Current Income Taxes Payable	0.07	0.05	0.03	0.13	1.25	0.61
Current Unearned Revenue	0.03	0.01	0.02	0.02	3.9	-
Other Current Liabilities	0.07	0.03	0.45	0.58	3.72	0.03
Total Current Liabilities	0.31	0.3	0.67	1.1	11.01	2.2
Long-Term Debt	-	-	-	-	-	0.15
Long-Term Deferred Tax Liabilities	0.1	0.1	0.09	0.09	-	-
Other Long-Term Liabilities	0.28	0.49	0.32	0.86	10.53	0.83
Total Liabilities	0.69	0.88	1.08	2.04	21.54	3.18
Common Stock	12.9	12.9	12.9	12.9	12.9	9.33
Retained Earnings	2.24	3.08	5.22	12.08	22.26	-7.46
Treasury Stock	-0.29	-0.29	-0.19	-	-	-
Comprehensive Income & Other	22.45	22.45	22.45	22.45	22.45	6.12
Shareholders' Equity	37.3	38.14	40.38	47.43	57.61	7.99
Total Liabilities & Equity	37.99	39.03	41.46	49.48	79.15	11.17
Total Debt	-	-	-	-	0.15	1.35
Net Cash (Debt)	7.29	9.1	20.62	31.26	27.87	-0.19
Net Cash Growth	-71.74%	-55.88%	-34.03%	12.17%	-	-
Net Cash Per Share	0.58	0.72	1.62	2.42	2.16	-0.02
Filing Date Shares Outstanding	12.61	12.61	12.71	12.9	12.9	9.33
Total Common Shares Outstanding	12.61	12.61	12.71	12.9	12.9	9.33
Working Capital	9.71	14.38	34.58	44.93	67.99	8.87
Book Value Per Share	2.96	3.02	3.18	3.68	4.46	0.86
Tangible Book Value	33.95	34.78	37.04	44.08	57.55	7.92
Tangible Book Value Per Share	2.69	2.76	2.91	3.42	4.46	0.85
Machinery	0.54	0.52	0.15	0.15	0.15	0.15