Emova Group Balance Sheet

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	1.68	0.23	0.4	1.09	0.22
Cash & Short-Term Investments	1.68	0.23	0.4	1.09	0.22
Cash Growth	627.71%	-42.39%	-63.04%	393.18%	-38.55%
Accounts Receivable	1.78	1.48	1.46	2.02	2.85
Other Receivables	12.99	11.48	11.43	11.41	10.91
Receivables	14.77	12.96	12.89	13.43	13.77
Inventory	0.87	0.61	0.8	0.74	0.7
Prepaid Expenses	0.64	0.19	0.08	0.32	0.56
Other Current Assets	0.12	0.12	0.12	0.12	0.12
Total Current Assets	18.08	14.11	14.29	15.7	15.37
Property, Plant & Equipment	4.41	6.07	5.24	5.95	5.25
Long-Term Investments	0.72	0.69	0.66	0.68	0.95
Goodwill	22.23	22.23	22.23	30.64	25.3
Other Intangible Assets	22	22.13	32.11	26.85	26.83
Long-Term Accounts Receivable	0.71	0.49	0.31	0.5	0.32
Long-Term Deferred Tax Assets	2.3	2.27	-	-	-
Long-Term Deferred Charges	0.61	0.85	1.09	1.33	-
Other Long-Term Assets	1.03	0.48	1.54	1.85	1.82
Total Assets	72.09	69.32	77.47	83.52	75.91
Accounts Payable	4.74	4.58	4.47	5.65	5.99
Accrued Expenses	13.2	12.06	10.52	10.01	0.22
Short-Term Debt	0.49	0.6	0.61	0	0.03
Current Portion of Long-Term Debt	2.34	13.79	2.1	2.17	3.52
Current Portion of Leases	1.72	1.91	1.94	1.94	1.5
Current Income Taxes Payable	-	-	0.18	0.05	-
Other Current Liabilities	0.55	1.18	1.25	1.08	11.22
Total Current Liabilities	23.21	34.26	21.07	20.91	22.49
Long-Term Debt	11	3.62	15.97	17.69	9.28
Long-Term Leases	1.57	1.84	2.11	2.7	2.35
Pension & Post-Retirement Benefits	0.28	0.28	0.23	0.24	0.36
Long-Term Deferred Tax Liabilities	1.67	1.2	-	-	-
Other Long-Term Liabilities	4.29	6.28	5.97	6.46	6.83
Total Liabilities	42.01	47.48	45.34	48	41.31
Common Stock	10.24	28.57	27.71	27.08	25
Additional Paid-In Capital	10.79	12.97	13.82	14.45	16.53
Retained Earnings	1.63	-10.33	-3.45	0.8	0.12
Treasury Stock	-0.05	-0.05	-0.05	-0.05	-
Comprehensive Income & Other	7.22	-9.54	-6.36	-7.35	-7.64
Total Common Equity	29.84	21.62	31.68	34.93	34.01
Minority Interest	0.24	0.22	0.46	0.59	0.59
Shareholders' Equity	30.07	21.84	32.13	35.52	34.6
Total Liabilities & Equity	72.09	69.32	77.47	83.52	75.91
Total Debt	17.11	21.76	22.73	24.51	16.68
Net Cash (Debt)	-15.43	-21.53	-22.33	-23.42	-16.46
Net Cash Per Share	-1.26	-2.30	-2.45	-2.60	-1.83
Filing Date Shares Outstanding	20.44	9.48	9.2	9.14	8.28
Total Common Shares Outstanding	20.44	9.48	9.2	9.14	8.28
Working Capital	-5.13	-20.16	-6.78	-5.22	-7.12
Book Value Per Share	1.46	2.28	3.44	3.82	4.11
Tangible Book Value	-14.39	-22.75	-22.67	-22.56	-18.11
Tangible Book Value Per Share	-0.70	-2.40	-2.46	-2.47	-2.19
Buildings	-	-	-	0.6	0.63
Machinery	-	-	-	0.16	0.14

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