FRA:61R 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	16.11	-	-	26.8	31.86	15.74
Cash & Short-Term Investments	16.11	-	-	26.8	31.86	15.74
Cash Growth	-13.71%	-	-	-15.88%	102.48%	207.50%
Accounts Receivable	10.28	7.75	8.51	8.85	14.04	24.07
Other Receivables	0.99	0.89	1.08	2.29	5.12	3.59
Receivables	11.27	8.64	9.59	11.14	19.15	27.66
Inventory	10.33	13.77	10.81	12.59	11.76	25.71
Prepaid Expenses	0.1	0.06	0.06	0.18	0.16	0.2
Other Current Assets	0.79	15.18	18.84	1.17	1.47	14
Total Current Assets	38.59	37.65	39.3	51.87	64.41	83.3
Property, Plant & Equipment	0.86	0.81	0.63	4.32	4.4	4.27
Long-Term Investments	-	0.21	6.21	0.88	0.9	0.91
Goodwill	-	-	-	2.54	2.63	3.72
Other Intangible Assets	0.04	0.05	0.03	0.09	0.14	0.13
Other Long-Term Assets	0.29	0.06	0.09	0.16	0.25	0.24
Total Assets	39.78	38.79	46.26	59.87	72.72	92.62
Accounts Payable	9.09	9.54	7.81	7.31	10.5	20.65
Accrued Expenses	1.39	-	-	1.61	1.86	7.13
Short-Term Debt	1.35	-	-	0	0.54	1.3
Current Portion of Long-Term Debt	7.06	2.03	-	-	-	-
Current Income Taxes Payable	-	1.12	1.1	-	-	4.24
Current Unearned Revenue	-	-	-	0.03	0.21	-
Other Current Liabilities	2.1	-	-	0.52	0.31	0.18
Total Current Liabilities	20.98	12.69	8.9	9.48	13.42	33.49
Long-Term Debt	-	6.01	10.02	12.73	14.63	16.05
Long-Term Leases	-	-	-	0.11	0.36	0.41
Long-Term Unearned Revenue	-	-	-	0.07	0.24	0.51
Long-Term Deferred Tax Liabilities	-	-	-	0.33	0.35	0.3
Other Long-Term Liabilities	2.21	3.61	4.75	2.27	2.48	2.93
Total Liabilities	23.19	22.3	23.67	24.99	31.48	53.69
Common Stock	5.75	5.75	5.75	6.02	6.02	6.02
Additional Paid-In Capital	9.73	9.73	9.73	9.21	9.21	9.21
Retained Earnings	-1.53	-1.63	4.48	-5.93	2.26	22.66
Treasury Stock	-	-	-	-0.42	-0.21	-0.24
Comprehensive Income & Other	2.63	2.63	2.63	25.82	23.72	1.06
Total Common Equity	16.58	16.48	22.59	34.7	41	38.71
Minority Interest	-	-	-	0.18	0.24	0.22
Shareholders' Equity	16.58	16.48	22.59	34.88	41.24	38.93
Total Liabilities & Equity	39.78	38.79	46.26	59.87	72.72	92.62
Total Debt	8.41	8.04	10.02	12.84	15.53	17.76
Net Cash (Debt)	7.7	-8.04	-10.02	13.96	16.33	-2.02
Net Cash Growth	-21.39%	-	-	-14.49%	-	-
Net Cash Per Share	-	-2.79	-3.48	4.64	4.56	-0.56
Filing Date Shares Outstanding	-	2.84	2.85	2.92	2.99	2.98
Total Common Shares Outstanding	-	2.84	2.85	2.92	2.99	2.98
Working Capital	17.6	24.96	30.39	42.39	50.99	49.81
Book Value Per Share	-	5.80	7.93	11.87	13.71	13.00
Tangible Book Value	16.54	16.43	22.56	32.07	38.23	34.86
Tangible Book Value Per Share	-	5.78	7.92	10.97	12.78	11.71
Land	-	0.27	-	0.32	0.32	0.32
Buildings	-	0.61	-	3.56	3.51	3.77
Machinery	-	0.15	-	7.04	6.61	8.52
Construction In Progress	-	0.01	-	0.11	0.1	-

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