EcoUp Oyj 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	0.83	4.04	1.64	5.83	10.41	0.82
Cash & Short-Term Investments	0.83	4.04	1.64	5.83	10.41	0.82
Cash Growth	179.80%	147.00%	-71.95%	-43.94%	1163.12%	-
Accounts Receivable	2.32	2.87	2.93	4.47	3.18	2.3
Other Receivables	0.41	0.55	0.56	1.01	1.14	1.21
Receivables	2.72	3.45	3.49	5.48	4.33	4.13
Inventory	3.56	2.66	3.18	2.89	2.34	1.97
Other Current Assets	0.02	-0	-	-	-	-
Total Current Assets	7.13	10.15	8.31	14.21	17.08	6.93
Property, Plant & Equipment	12.54	11.23	11.87	13.42	10.65	9.66
Long-Term Investments	-	0	0	0	0.02	0.06
Goodwill	1.73	2.79	3.33	3.41	3.99	2.71
Other Intangible Assets	1.14	1.41	1.51	3.26	2.25	0.69
Long-Term Deferred Charges	3.23	3.45	2.92	0.56	0.51	0.39
Other Long-Term Assets	-	1.33	1.88	1.09	2.84	0.24
Total Assets	25.78	30.35	29.82	35.95	37.34	20.68
Accounts Payable	1.52	2.22	2.48	3.69	2.1	1.47
Accrued Expenses	1.59	1.88	2.12	2.59	1.27	1.05
Current Portion of Long-Term Debt	-	-	1.47	1.48	1.53	1.47
Current Income Taxes Payable	-	0	-	-	0.14	0.32
Other Current Liabilities	0.49	0.77	0.88	1.57	2.39	0.95
Total Current Liabilities	3.59	4.87	6.95	9.34	8.01	5.76
Long-Term Debt	6.5	7.5	3.36	4.84	5.45	6.91
Long-Term Deferred Tax Liabilities	0.6	0.66	0.66	0.64	-	-
Other Long-Term Liabilities	0.24	0.14	0.29	0.38	0.48	0.53
Total Liabilities	10.92	13.16	11.26	15.2	13.94	13.19
Common Stock	0.08	0.08	0.08	0.08	0.08	0.06
Retained Earnings	-3.02	-0.68	0.69	2.65	5.36	5.83
Comprehensive Income & Other	17.8	17.8	17.8	17.8	17.8	1.6
Total Common Equity	14.86	17.2	18.56	20.53	23.24	7.49
Minority Interest	-	-	-	0.22	0.16	-
Shareholders' Equity	14.86	17.2	18.56	20.75	23.39	7.49
Total Liabilities & Equity	25.78	30.35	29.82	35.95	37.34	20.68
Total Debt	6.5	7.5	4.84	6.32	6.98	8.38
Net Cash (Debt)	-5.67	-3.46	-3.2	-0.49	3.42	-7.56
Net Cash Per Share	-0.64	-0.39	-0.36	-0.05	0.47	-1.14
Filing Date Shares Outstanding	8.9	8.9	8.87	8.87	8.87	6.63
Total Common Shares Outstanding	8.9	8.9	8.87	8.87	8.87	6.63
Working Capital	3.54	5.28	1.36	4.87	9.06	1.17
Book Value Per Share	1.67	1.93	2.09	2.31	2.62	1.13
Tangible Book Value	11.98	13.01	13.72	13.87	16.99	4.09
Tangible Book Value Per Share	1.35	1.46	1.55	1.56	1.92	0.62
Land	-	0.37	0.37	0.37	0.37	0.36
Buildings	-	5.03	3.72	3.63	2.04	1.85
Machinery	-	21.89	21.71	20.9	17.66	15.12

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