Hutter & Schrantz AG (VIE:HUS)

Splunk Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.01	0.01	0.01	0.01	0.93
Cash & Short-Term Investments	0.01	0.01	0.01	0.01	0.93
Cash Growth	-31.88%	-20.28%	-21.01%	-98.54%	3095.12%
Accounts Receivable	1.05	1.18	2.37	1.93	1.52
Other Receivables	1.06	1.73	2.81	2.95	2.5
Receivables	2.11	2.91	5.18	4.88	4.02
Inventory	0.1	0.32	0.37	0.36	0.29
Prepaid Expenses	0.04	0.03	0.04	0.04	0.04
Total Current Assets	2.25	3.27	5.6	5.3	5.29
Property, Plant & Equipment	4.48	4.43	3.85	4.02	4.09
Long-Term Investments	5.18	5.18	3.18	3.18	3.18
Other Intangible Assets	0.07	0.09	0.04	0.05	0.07
Other Long-Term Assets	0.02	0.02	0.39	0.27	0.02
Total Assets	14.88	15.76	15.73	15.5	14.87
Accounts Payable	0.22	0.19	0.15	0.25	0.3
Accrued Expenses	0.12	0.11	0.14	0.32	1.37
Current Portion of Long-Term Debt	1.93	1.17	1.19	1.09	2.06
Current Income Taxes Payable	0.4	0.26	0.37	0.35	0.18
Other Current Liabilities	0.15	0.12	0.24	0.11	0.07
Total Current Liabilities	2.82	1.86	2.09	2.12	3.98
Long-Term Debt	-	2.01	1.85	1.83	1.81
Long-Term Unearned Revenue	0.12	0.07	0.01	0.01	-
Other Long-Term Liabilities	4.57	4.55	4.56	4.52	2.54
Total Liabilities	7.51	8.48	8.52	8.48	8.33
Common Stock	2.14	2.14	2.14	2.14	2.14
Retained Earnings	4.49	4.4	4.33	4.14	3.66
Treasury Stock	-0.01	-0.01	-0.01	-0.01	-0.01
Comprehensive Income & Other	0.75	0.75	0.75	0.75	0.75
Shareholders' Equity	7.37	7.27	7.21	7.01	6.54
Total Liabilities & Equity	14.88	15.76	15.73	15.5	14.87
Total Debt	1.93	3.18	3.04	2.92	3.87
Net Cash (Debt)	-1.93	-3.17	-3.03	-2.91	-2.94
Net Cash Per Share	-3.95	-6.45	-6.02	-5.84	-5.84
Filing Date Shares Outstanding	0.5	0.5	0.5	0.5	0.5
Total Common Shares Outstanding	0.5	0.5	0.5	0.5	0.5
Working Capital	-0.57	1.41	3.51	3.18	1.31
Book Value Per Share	14.82	14.63	14.50	14.10	13.15
Tangible Book Value	7.3	7.19	7.17	6.96	6.47
Tangible Book Value Per Share	14.68	14.45	14.41	14.00	13.01
Land	11.65	11.45	10.69	2.88	2.88
Buildings	-	-	-	7.81	7.72
Machinery	0.97	0.95	0.92	0.93	0.89

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