AB Amber Grid (VSE:AMG1L)

AB Amber Grid 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	0.03	0.12	0.02	0.91	0.77
Short-Term Investments	5.82	-	-	-	-
Accounts Receivable	10.98	10.83	21.28	22.19	8.84
Other Receivables	11.93	17.28	16.94	23.76	38.54
Inventory	4.76	4.87	12.83	8.1	1.9
Prepaid Expenses	0.87	0.79	0.9	0.72	0.73
Other Current Assets	0.92	0.53	204.2	52.46	9.84
Total Current Assets	35.31	34.42	256.18	108.13	60.61
Property, Plant & Equipment	281.04	287.45	284.45	259.83	243.96
Other Intangible Assets	2.21	2.56	2.58	4.74	4.83
Long-Term Investments	3.56	3.64	-	-	-
Long-Term Deferred Tax Assets	3.93	4.09	5.14	7.51	6.96
Other Long-Term Assets	1.15	1.23	-	0	0
Total Assets	327.2	333.39	548.36	380.21	316.37
Accounts Payable	3.12	1.89	4.64	29.98	5.35
Accrued Expenses	7.69	7.24	10.29	5.12	3.48
Short-Term Debt	23.56	25.44	9.57	3.28	7.85
Current Portion of Long-Term Debt	5.92	5.65	17.9	10.17	10.17
Current Unearned Revenue	0.09	0.08	0.46	0.21	0.3
Current Portion of Leases	0.99	0.32	0.5	0.43	0.41
Current Income Taxes Payable	1.07	-	-	0.09	0.05
Other Current Liabilities	47.69	39.16	242.41	55.23	26.41
Total Current Liabilities	90.13	79.77	285.78	104.51	54.04
Long-Term Debt	55.31	60.96	73.5	91.39	101.57
Long-Term Leases	3.49	2.93	3.01	3.49	1.95
Long-Term Unearned Revenue	1.7	1.53	1.27	1.31	1.34
Pension & Post-Retirement Benefits	-	-	-	-	0.51
Other Long-Term Liabilities	0.94	0.67	1	1.47	2.14
Total Liabilities	151.57	145.86	364.55	202.17	161.54
Common Stock	51.73	51.73	51.73	51.73	51.73
Retained Earnings	121.42	133.03	132.07	126.31	103.1
Comprehensive Income & Other	2.48	2.77	-	-	-
Shareholders' Equity	175.63	187.53	183.8	178.04	154.83
Total Liabilities & Equity	327.2	333.39	548.36	380.21	316.37
Total Debt	89.27	95.3	104.48	108.78	121.95
Net Cash (Debt)	-83.43	-95.18	-104.46	-107.87	-121.19
Net Cash Per Share	-0.47	-0.53	-0.59	-0.60	-0.68
Filing Date Shares Outstanding	178.38	178.38	178.38	178.38	178.38
Total Common Shares Outstanding	178.38	178.38	178.38	178.38	178.38
Working Capital	-54.82	-45.35	-29.6	3.61	6.58
Book Value Per Share	0.98	1.05	1.03	1.00	0.87
Tangible Book Value	173.42	184.97	181.22	173.3	150
Tangible Book Value Per Share	0.97	1.04	1.02	0.97	0.84
Land	0.14	0.14	0.13	0.13	0.13
Buildings	242.96	235.84	257.74	212.11	156.54
Machinery	38.4	37.84	48.54	41.06	38.75
Construction In Progress	2.32	5.88	6.65	7.81	51.77

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.