Splendid Medien AG Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	0.08	0.2	4.46	6.91	7.28
Short-Term Investments	-	-	0.38	0.3	0.26
Cash & Short-Term Investments	0.08	0.2	4.84	7.2	7.54
Cash Growth	-58.26%	-95.91%	-32.86%	-4.46%	25.31%
Accounts Receivable	1.42	0.99	11.14	9.01	10.08
Other Receivables	-	-	0.19	0.16	0.07
Receivables	1.42	0.99	11.33	9.18	10.15
Inventory	-	-	0.81	0.86	1.04
Prepaid Expenses	0.04	0.03	-	-	-
Other Current Assets	0.03	0.01	-	-	-
Total Current Assets	1.57	1.22	16.98	17.24	18.73
Property, Plant & Equipment	0.18	0.21	1.96	2.06	2.9
Long-Term Investments	25.45	24.54	-	-	-
Goodwill	-	-	0.33	0.87	0.87
Other Intangible Assets	0.01	0.03	7.03	5.83	8.54
Long-Term Accounts Receivable	-	-	1.5	1.22	0.27
Long-Term Deferred Tax Assets	-	-	2.78	0.41	0.27
Other Long-Term Assets	-	-	2.15	1.54	1.55
Total Assets	27.22	26.01	32.73	29.17	33.13
Accounts Payable	0.15	0.11	4.77	5.91	6.02
Accrued Expenses	-	-	4.28	4.29	4.26
Short-Term Debt	3.73	1.52	-	-	-
Current Portion of Long-Term Debt	-	-	0.02	2.85	8.79
Current Portion of Leases	-	-	0.65	0.66	0.68
Current Income Taxes Payable	0.03	0.2	0.52	0.28	0.32
Current Unearned Revenue	-	-	1.41	1.61	2
Other Current Liabilities	0.9	0.93	10.84	7.87	6.02
Total Current Liabilities	4.82	2.75	22.48	23.46	28.08
Long-Term Leases	-	-	0.61	0.62	1.31
Long-Term Deferred Tax Liabilities	-	-	-	-	0.27
Other Long-Term Liabilities	0.45	2.1	-	-	0.74
Total Liabilities	5.27	4.85	23.08	24.08	30.4
Common Stock	9.79	9.79	9.79	9.79	9.79
Retained Earnings	9.41	8.61	-0.6	-5.13	-7.45
Comprehensive Income & Other	2.75	2.75	0.4	0.4	0.4
Total Common Equity	21.95	21.16	9.59	5.05	2.74
Minority Interest	-	-	0.05	0.03	-0.01
Shareholders' Equity	21.95	21.16	9.64	5.09	2.73
Total Liabilities & Equity	27.22	26.01	32.73	29.17	33.13
Total Debt	3.73	1.52	1.28	4.13	10.78
Net Cash (Debt)	-3.65	-1.32	3.56	3.08	-3.24
Net Cash Growth	-	-	15.62%	-	-
Net Cash Per Share	-0.37	-0.13	0.36	0.31	-0.33
Filing Date Shares Outstanding	9.79	9.79	9.79	9.79	9.79
Total Common Shares Outstanding	9.79	9.79	9.79	9.79	9.79
Working Capital	-3.25	-1.53	-5.5	-6.22	-9.35
Book Value Per Share	2.24	2.16	0.98	0.52	0.28
Tangible Book Value	21.94	21.13	2.23	-1.65	-6.67
Tangible Book Value Per Share	2.24	2.16	0.23	-0.17	-0.68
Land	-	-	1.55	1.57	1.6
Machinery	-	-	2.94	2.84	2.84
Construction In Progress	-	-	-	0.01	-

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