Spineway 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	4.03	4.52	1.8	5.53	13.89	4.86
Cash & Short-Term Investments	4.03	4.52	1.8	5.53	13.89	4.86
Cash Growth	146.81%	151.19%	-67.44%	-60.22%	185.98%	88.62%
Accounts Receivable	2.85	3.16	2.72	1.88	1.67	1.08
Other Receivables	1.26	1.31	0.87	0.61	0.51	0.46
Receivables	4.11	4.47	3.59	2.5	2.18	1.54
Inventory	4.82	4.73	4.4	3.93	2.42	2.02
Prepaid Expenses	0.3	0.18	0.14	0.17	-	-
Other Current Assets	0.15	-	0.23	-	0.14	-
Total Current Assets	13.4	13.89	10.15	12.13	18.63	8.42
Property, Plant & Equipment	2.95	2.53	2.38	1.78	0.38	0.55
Long-Term Investments	4.42	4.42	4.42	4.42	4.42	4.42
Goodwill	5.9	5.9	5.4	5.4	0.51	-
Other Intangible Assets	2.18	3.61	3.12	3.16	1.54	1.27
Long-Term Deferred Charges	1.3	-	0.74	0.74	-	-
Other Long-Term Assets	0.06	0.06	0.09	0.07	0.09	0.09
Total Assets	30.2	30.41	26.31	27.7	25.57	14.75
Accounts Payable	2.76	1.9	2.82	2.54	1.21	0.85
Accrued Expenses	1.44	1.52	1.47	1.26	0.82	0.85
Short-Term Debt	0.01	0	0	0.2	0.63	0.53
Current Portion of Long-Term Debt	-	1.78	-	0.01	0	0.36
Current Portion of Leases	-	0.01	-	-	-	-
Current Income Taxes Payable	-	-	-	-	0.04	0.02
Current Unearned Revenue	-	-	-0.01	0	0.03	-
Other Current Liabilities	0.01	0.66	0.09	0.22	0.15	0.01
Total Current Liabilities	4.21	5.87	4.36	4.22	2.89	2.62
Long-Term Debt	1.51	0	2.57	1.18	1.62	1.81
Long-Term Leases	0.03	0.03	0.04	0.05	-	-
Pension & Post-Retirement Benefits	0.26	0.21	0.2	0.17	0.12	0.07
Other Long-Term Liabilities	0.33	0.06	0.09	0.07	0.05	0.24
Total Liabilities	6.34	6.17	7.26	5.69	4.69	4.73
Common Stock	0.07	0.06	0.29	0.18	1.58	0.46
Additional Paid-In Capital	20.97	29.42	27.04	24.5	21.62	10.03
Retained Earnings	-1.42	-3.86	-6.51	-3.14	-1.58	-14.11
Comprehensive Income & Other	4.24	-1.37	-1.77	0.46	-0.73	13.63
Shareholders' Equity	23.86	24.24	19.05	22.01	20.88	10.02
Total Liabilities & Equity	30.2	30.41	26.31	27.7	25.57	14.75
Total Debt	1.54	1.82	2.61	1.44	2.26	2.69
Net Cash (Debt)	2.49	2.7	-0.81	4.09	11.63	2.17
Net Cash Growth	-	-	-	-64.87%	436.64%	-
Net Cash Per Share	0.07	-	-0.05	-	-	-
Filing Date Shares Outstanding	33.96	-	31.89	-	-	-
Total Common Shares Outstanding	33.96	-	31.89	-	-	-
Working Capital	9.19	8.03	5.79	7.91	15.74	5.8
Book Value Per Share	0.70	-	0.60	-	-	-
Tangible Book Value	15.79	14.74	10.53	13.44	18.84	8.75
Tangible Book Value Per Share	0.46	-	0.33	-	-	-
Buildings	0.25	0.24	0.21	0.15	0.11	0.1
Machinery	6.77	5.39	4.93	4.25	5.7	5.45
Construction In Progress	0.1	0.88	0.72	0.5	0	-

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