BigBen Interactive (FRA:BX9)

BigBen Interactive Balance Sheet

Financials in millions EUR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	-	45.3	41.19	65.23	126.45	177.83
Cash & Short-Term Investments	-	45.3	41.19	65.23	126.45	177.83
Cash Growth	-	9.98%	-36.86%	-48.41%	-28.90%	50.52%
Accounts Receivable	-	59.11	65.96	69.44	69.03	75.81
Other Receivables	-	28.72	23.56	23.26	18.96	13.41
Receivables	-	87.83	89.51	92.7	87.99	89.22
Inventory	-	69.48	72.85	82.66	81.05	65.78
Prepaid Expenses	-	5.05	4.69	4.74	3.94	2.28
Other Current Assets	-	1.4	1.99	2.77	5	3.9
Total Current Assets	-	209.06	210.24	248.1	304.42	339.01
Property, Plant & Equipment	-	36.76	35.31	31.15	30.37	22.29
Long-Term Investments	-	0.03	0.03	0.03	0.03	0.03
Goodwill	-	175.45	177.09	177.52	136.16	65.98
Other Intangible Assets	-	20.53	20.74	21.63	23.02	22.95
Long-Term Deferred Tax Assets	-	7.29	1.73	0.94	2.87	3.6
Long-Term Deferred Charges	-	221.07	201.38	174.25	117.14	80.1
Other Long-Term Assets	-	3.31	4.4	4.04	3.3	2.18
Total Assets	-	673.51	650.92	657.64	617.3	536.13
Accounts Payable	-	52.37	49.09	41.31	31.56	35.14
Accrued Expenses	-	35.4	30.72	25.6	28.15	22.98
Short-Term Debt	-	10.54	3.76	3.57	2.27	2.68
Current Portion of Long-Term Debt	-	107.07	38.34	33.42	27.74	18.89
Current Portion of Leases	-	4.95	4.04	4.65	4.26	3.39
Current Income Taxes Payable	-	5.68	3.45	2.87	3.92	7.59
Current Unearned Revenue	-	0.36	0.4	6.15	1.46	1.43
Other Current Liabilities	-	3.22	10.07	20.7	9.15	5.17
Total Current Liabilities	-	219.59	139.87	138.27	108.5	97.26
Long-Term Debt	-	87.01	153.16	164.38	148.65	121.55
Long-Term Leases	-	14.29	10.76	7.98	10.13	8.88
Pension & Post-Retirement Benefits	-	1.61	1.35	1.2	1.22	1.41
Long-Term Deferred Tax Liabilities	-	3.34	5.36	10.28	7.27	4.72
Other Long-Term Liabilities	-	8.75	13.38	33.41	41.83	0.35
Total Liabilities	-	334.58	323.88	355.52	317.6	234.16
Common Stock	-	37.08	37.08	37.06	38.76	39.94
Additional Paid-In Capital	-	20.16	20.16	20.16	31.95	43.44
Retained Earnings	-	0.24	14.01	8.64	7.89	14.7
Comprehensive Income & Other	-	160.78	152.01	152.85	154.8	154.99
Total Common Equity	-	218.25	223.25	218.71	233.39	253.07
Minority Interest	-	120.68	103.78	83.41	66.31	48.91
Shareholders' Equity	-	338.93	327.03	302.13	299.7	301.97
Total Liabilities & Equity	-	673.51	650.92	657.64	617.3	536.13
Total Debt	-	223.87	210.07	214	193.04	155.38
Net Cash (Debt)	-	-178.57	-168.88	-148.77	-66.59	22.46
Net Cash Growth	-	-	-	-	-	-41.74%
Net Cash Per Share	-	-9.58	-9.08	-7.93	-3.32	1.14
Filing Date Shares Outstanding	-	18.5	18.5	18.62	18.91	19.71
Total Common Shares Outstanding	-	18.5	18.5	18.62	18.91	19.71
Working Capital	-	-10.52	70.37	109.82	195.92	241.75
Book Value Per Share	-	11.80	12.07	11.74	12.34	12.84
Tangible Book Value	-	22.27	25.43	19.56	74.21	164.13
Tangible Book Value Per Share	-	1.20	1.37	1.05	3.93	8.33
Land	-	0.05	1.43	1.43	0.05	1.43
Buildings	-	9.65	24.44	24.41	11.36	19.15
Machinery	-	19	22.47	18.6	6.84	5.02

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