Raketech Group Holding 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	Sep '25 Sep 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	2.68	4.53	13.46	8.06	3.21	4.97
Cash & Short-Term Investments	2.68	4.53	13.46	8.06	3.21	4.97
Cash Growth	-51.41%	-66.35%	66.98%	151.46%	-35.45%	18.49%
Accounts Receivable	8.44	3.14	4.49	3.2	2.41	1.79
Other Receivables	-	1.61	0.2	0.23	0.42	0.6
Receivables	8.44	4.75	4.68	3.43	2.83	2.39
Prepaid Expenses	-	3.91	7.15	4.33	3.42	2.53
Total Current Assets	11.13	13.19	25.29	15.83	9.45	9.88
Property, Plant & Equipment	0.71	0.93	0.2	0.37	0.43	0.03
Goodwill	-	-	1.21	1.21	1.2	0.29
Other Intangible Assets	45.34	69.01	139.29	130.91	120.89	80.87
Long-Term Deferred Tax Assets	0.38	0.43	0.29	-	-	-
Other Long-Term Assets	-	-	-	-	-	0.26
Total Assets	63.62	83.57	166.29	148.32	131.97	91.32
Accounts Payable	2.21	0.76	0.68	0.69	0.39	0.3
Accrued Expenses	-	2.91	5.49	3.26	2.76	2.11
Current Portion of Long-Term Debt	1.11	0.4	9.83	14.79	14.74	1.93
Current Portion of Leases	0.12	0.16	0.11	0.14	0.13	-
Current Income Taxes Payable	0.93	0.86	0.45	0.36	0.28	-
Other Current Liabilities	9.81	8.17	18.68	6.09	14.81	5.92
Total Current Liabilities	14.19	13.26	35.25	25.33	33.11	10.27
Long-Term Debt	2.84	1.27	-	-	-	-
Long-Term Leases	0.35	0.48	-	0.1	0.21	-
Long-Term Deferred Tax Liabilities	2.08	1.79	3.57	3.09	1.9	1.55
Other Long-Term Liabilities	11.75	21.06	28.17	23.14	11.69	8.68
Total Liabilities	31.21	37.86	66.99	51.66	46.91	20.5
Common Stock	0.09	0.09	0.09	0.08	0.08	0.07
Additional Paid-In Capital	51.45	51.45	48.95	48.59	46.38	39.39
Retained Earnings	-20.66	-7.68	48.87	46.24	37.9	30.76
Comprehensive Income & Other	1.54	1.85	1.4	1.76	0.71	0.6
Total Common Equity	32.41	45.71	99.3	96.67	85.07	70.83
Minority Interest	-	-	-	-	0	0
Shareholders' Equity	32.41	45.71	99.3	96.67	85.07	70.83
Total Liabilities & Equity	63.62	83.57	166.29	148.32	131.97	91.32
Total Debt	4.43	2.31	9.94	15.03	15.07	1.93
Net Cash (Debt)	-1.75	2.22	3.52	-6.97	-11.87	3.03
Net Cash Growth	-	-36.84%	-	-	-	486.69%
Net Cash Per Share	-0.04	0.05	0.07	-0.16	-0.30	0.08
Filing Date Shares Outstanding	45.22	45.22	42.72	42.32	41.3	37.41
Total Common Shares Outstanding	45.22	45.22	42.72	42.32	41.3	37.41
Working Capital	-3.06	-0.07	-9.96	-9.5	-23.66	-0.38
Book Value Per Share	0.72	1.01	2.32	2.28	2.06	1.89
Tangible Book Value	-12.93	-23.31	-41.2	-35.45	-37.02	-10.33
Tangible Book Value Per Share	-0.29	-0.52	-0.96	-0.84	-0.90	-0.28
Machinery	-	0.3	0.29	0.27	0.17	0.07
Leasehold Improvements	-	0.21	0.01	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.