AS Ekspress Grupp Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	11.48	8.97	9.61	7.45	10.96
Cash & Short-Term Investments	11.48	8.97	9.61	7.45	10.96
Cash Growth	27.96%	-6.61%	28.97%	-32.06%	74.86%
Accounts Receivable	16.94	8.48	8.33	7.96	7.17
Other Receivables	-	4.9	3.87	2.56	1.35
Receivables	16.94	13.38	12.2	10.54	8.6
Inventory	0.26	0.37	0.32	0.29	0.27
Prepaid Expenses	-	1.02	0.95	1.12	0.72
Other Current Assets	2.66	0.17	0.02	0.05	0
Total Current Assets	31.34	23.91	23.09	19.44	20.55
Property, Plant & Equipment	10.99	10.83	10.38	8.74	7.96
Long-Term Investments	1.27	4.21	3.92	4.17	4.1
Goodwill	-	50.41	48.17	48.78	45.58
Other Intangible Assets	72.19	18.81	17.18	16.41	13.55
Long-Term Accounts Receivable	-	0.05	0.06	0.01	0.09
Long-Term Deferred Tax Assets	0.08	0.07	0.13	0.06	0.04
Long-Term Deferred Charges	-	4.89	2.14	0.1	0.15
Other Long-Term Assets	1.67	0.85	0.7	2.13	2.24
Total Assets	117.54	114.04	105.77	99.84	94.26
Accounts Payable	32.82	5.07	4.62	3.88	3.12
Accrued Expenses	-	18.79	15.82	12.1	9.94
Current Portion of Long-Term Debt	7.48	2.91	2.25	1.73	1.68
Current Portion of Leases	2.48	2.4	2.11	1.67	1.52
Current Income Taxes Payable	0.06	0.04	0.04	0.03	0.08
Current Unearned Revenue	-	3.15	2.59	2.78	2.57
Other Current Liabilities	-	0.01	0.02	0.24	2.03
Total Current Liabilities	42.84	32.36	27.44	22.42	20.95
Long-Term Debt	10.67	17.23	15.67	17.92	14.67
Long-Term Leases	6.43	6	6.09	4.03	4.35
Other Long-Term Liabilities	-	0.01	0.02	0.04	0.6
Total Liabilities	59.93	55.6	49.23	44.41	40.57
Common Stock	18.58	18.58	18.48	18.48	18.48
Additional Paid-In Capital	14.3	14.93	14.92	14.92	14.92
Retained Earnings	22.25	24.94	24.11	22.15	20.51
Treasury Stock	-0.01	-0.01	-1.06	-0.33	-0.38
Comprehensive Income & Other	2.49	-	0.09	0.07	0.04
Total Common Equity	57.61	58.44	56.54	55.28	53.55
Minority Interest	-	-	-	0.15	0.14
Shareholders' Equity	57.61	58.44	56.54	55.42	53.69
Total Liabilities & Equity	117.54	114.04	105.77	99.84	94.26
Total Debt	27.06	28.54	26.12	25.34	22.22
Net Cash (Debt)	-15.58	-19.57	-16.51	-17.89	-11.26
Net Cash Per Share	-0.50	-0.64	-0.53	-0.57	-0.36
Filing Date Shares Outstanding	30.96	30.96	30.13	30.35	30.28
Total Common Shares Outstanding	30.96	30.96	30.13	30.35	30.28
Working Capital	-11.5	-8.45	-4.34	-2.98	-0.39
Book Value Per Share	1.86	1.89	1.88	1.82	1.77
Tangible Book Value	-14.58	-10.78	-8.8	-9.91	-5.57
Tangible Book Value Per Share	-0.47	-0.35	-0.29	-0.33	-0.18
Buildings	-	7.83	6.74	4.89	4.83
Machinery	-	15.81	14.13	11.33	9.14
Construction In Progress	-	0.3	0.3	1.11	0.52

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