Duell Oyj Balance Sheet

Financials in millions EUR. Fiscal year is September - August.

Millions EUR. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Cash & Equivalents	3.22	5.55	9.29	2.39	4.07	2.81
Cash & Short-Term Investments	3.22	5.55	9.29	2.39	4.07	2.81
Cash Growth	-41.57%	-40.20%	289.24%	-41.32%	44.47%	-59.97%
Accounts Receivable	16.68	16.46	14.45	15.76	20.31	11.67
Other Receivables	0.43	0.53	1.17	0.7	0.37	0.2
Receivables	17.11	16.99	15.61	16.46	20.68	11.87
Inventory	48.99	44.94	43.29	49.5	47.88	34.9
Prepaid Expenses	1.74	1.66	1.22	0.99	0.85	1.68
Other Current Assets	-0	1.47	1.71	0.95	3.37	2.38
Total Current Assets	71.06	70.62	71.12	70.29	76.84	53.64
Property, Plant & Equipment	0.63	0.59	0.69	0.85	0.94	0.61
Goodwill	15.43	16.18	19.14	21.35	16.37	13.52
Other Intangible Assets	3.45	3.23	2.97	3	1.32	1.36
Other Long-Term Assets	0	-0	-	-	-	-
Total Assets	90.57	90.62	93.92	95.48	95.47	69.13
Accounts Payable	10.41	8.15	7.6	12.07	7.59	9.71
Accrued Expenses	3.4	3.72	3.01	2.92	3.24	3.91
Current Portion of Long-Term Debt	3.3	3.3	3.3	2.2	3.14	3.6
Other Current Liabilities	2.25	3.01	2.72	9.14	3.98	3.28
Total Current Liabilities	19.36	18.18	16.63	26.34	17.95	20.5
Long-Term Debt	22.49	22.43	25.55	32.15	45.5	37.9
Long-Term Deferred Tax Liabilities	-	-	0.02	0.02	0.08	0.06
Other Long-Term Liabilities	0.16	0.08	0.08	0.1	0.09	0.15
Total Liabilities	42.01	40.7	42.27	58.6	63.62	58.61
Common Stock	0.08	0.08	0.08	0.08	0.08	0
Retained Earnings	-4.32	-2.95	-1.41	3.92	7.54	6.21
Comprehensive Income & Other	52.8	52.8	52.98	32.89	24.23	4.31
Shareholders' Equity	48.56	49.92	51.65	36.88	31.85	10.52
Total Liabilities & Equity	90.57	90.62	93.92	95.48	95.47	69.13
Total Debt	25.79	25.73	28.85	34.35	48.64	41.5
Net Cash (Debt)	-22.57	-20.18	-19.56	-31.96	-44.57	-38.68
Net Cash Per Share	-4.36	-3.88	-5.96	-228.80	-350.20	-1793.94
Filing Date Shares Outstanding	5.19	5.19	5.19	0.15	0.13	0.02
Total Common Shares Outstanding	5.19	5.19	5.19	0.15	0.13	0.02
Working Capital	51.7	52.44	54.5	43.95	58.89	33.14
Book Value Per Share	9.35	9.61	9.95	241.50	250.28	487.85
Tangible Book Value	29.68	30.52	29.54	12.53	14.16	-4.36
Tangible Book Value Per Share	5.71	5.87	5.69	82.07	111.25	-202.19
Machinery	-	3.19	2.79	2.58	2.24	1.68

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