Granolio d.d. (ZSE:GRNL)

Lions Gate Entertainment Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.2	0.51	2.54	3.95	0.91	1
Short-Term Investments	0.02	0.07	3.02	0.02	0.02	0.02
Cash & Short-Term Investments	0.22	0.58	5.56	3.97	0.94	1.02
Cash Growth	-	-89.64%	40.11%	324.19%	-8.30%	70.20%
Accounts Receivable	19.8	16.5	13.6	14.87	11.52	12.52
Other Receivables	2.89	2.36	0.41	1.09	2.08	1.32
Receivables	28.86	21.55	16.27	17.94	16.08	16.81
Inventory	11.73	14.68	7.93	9.09	6.3	4.8
Other Current Assets	-	1.95	0.45	0.02	0.36	0.58
Total Current Assets	40.81	38.76	30.21	31.01	23.68	23.21
Property, Plant & Equipment	49.58	48.55	35.14	32.02	32.98	28.87
Long-Term Investments	0.38	-	-	-	0.14	0.14
Other Intangible Assets	1.25	1.01	0.05	0.07	0.07	0.02
Other Long-Term Assets	0.22	0.44	0.5	0.06	0.11	0.06
Total Assets	92.25	88.77	65.92	63.18	57	52.31
Accounts Payable	14.04	20.15	10.69	12.1	12.92	9.31
Accrued Expenses	4.18	0.49	0.02	0.77	0.81	1.01
Short-Term Debt	-	-	2.36	-	0.27	0.66
Current Portion of Long-Term Debt	15.59	7.64	4.95	5.04	8.26	3.52
Current Portion of Leases	-	0.12	0.16	0.18	0.11	0.11
Current Income Taxes Payable	0.75	0.65	0.9	0.56	0.88	0.02
Current Unearned Revenue	-	3.25	3.6	2.58	1.61	0.28
Other Current Liabilities	0.67	1.72	2.74	2.69	1.79	0.37
Total Current Liabilities	35.22	34.03	25.42	23.92	26.65	15.28
Long-Term Debt	28	23.32	14.75	14.43	8.77	19.68
Long-Term Leases	-	0.23	0.33	0.45	0.35	0.52
Long-Term Deferred Tax Liabilities	1.11	1.16	1.24	1.33	1.42	1.5
Other Long-Term Liabilities	0.23	1.6	0.83	1.34	2.8	4.26
Total Liabilities	64.56	60.33	42.57	41.47	39.99	41.24
Common Stock	2.52	2.52	2.52	2.52	2.53	2.52
Additional Paid-In Capital	-	-	-	-	11.2	11.15
Retained Earnings	4.71	4.46	-0.12	-2.41	-7.13	-13.27
Comprehensive Income & Other	16.24	16.44	16.84	17.24	6.48	6.84
Total Common Equity	23.47	23.42	19.24	17.35	13.08	7.25
Minority Interest	4.22	5.02	4.11	4.36	3.92	3.82
Shareholders' Equity	27.68	28.44	23.35	21.71	17	11.07
Total Liabilities & Equity	92.25	88.77	65.92	63.18	57	52.31
Total Debt	43.59	31.31	22.55	20.1	17.76	24.49
Net Cash (Debt)	-43.37	-30.73	-16.99	-16.13	-16.82	-23.47
Net Cash Per Share	-	-16.16	-8.93	-8.48	-8.85	-12.34
Filing Date Shares Outstanding	-	1.9	1.9	1.9	1.9	1.9
Total Common Shares Outstanding	-	1.9	1.9	1.9	1.9	1.9
Working Capital	5.58	4.74	4.79	7.1	-2.97	7.93
Book Value Per Share	-	12.32	10.12	9.12	6.88	3.81
Tangible Book Value	22.21	22.41	19.19	17.29	13.01	7.23
Tangible Book Value Per Share	-	11.78	10.09	9.09	6.84	3.80
Land	-	2.05	1.91	1.9	1.91	1.83
Buildings	-	45.59	39.17	39.01	38.9	37.35
Machinery	-	42.76	39.18	33.85	33.53	27.67
Construction In Progress	-	7.98	2.38	1.89	1.3	1.84

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