TextMagic AS 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
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
Cash & Equivalents	4.06	3.43	3.9	9.15	6.04
Short-Term Investments	-	-	2.5	-	-
Cash & Short-Term Investments	4.06	3.43	6.4	9.15	6.04
Cash Growth	-47.47%	-46.38%	-30.02%	51.53%	-
Receivables	0.02	0.02	0.02	0	0.08
Prepaid Expenses	0.18	0.17	0.23	0.13	0.13
Total Current Assets	4.26	3.62	6.66	9.28	6.24
Property, Plant & Equipment	0.48	0.58	0.11	0.19	0.08
Goodwill	0.26	0.26	0.26	0.21	0.21
Other Intangible Assets	31.69	32.72	32.59	51.73	50.95
Other Long-Term Assets	-	-	0.01	0.01	-
Total Assets	36.69	37.17	39.61	61.41	57.48
Accounts Payable	0.22	0.45	0.32	0.6	0.94
Accrued Expenses	0.85	0.85	1.59	1.13	0.15
Current Portion of Leases	0.12	0.11	-	-	-
Current Income Taxes Payable	0.22	0.27	0.23	0.1	0.21
Current Unearned Revenue	1.51	1.67	1.66	1.55	1.46
Other Current Liabilities	-	-	-	2.55	-
Total Current Liabilities	2.91	3.34	3.8	5.93	2.76
Long-Term Leases	0.25	0.31	-	-	-
Total Liabilities	3.16	3.65	3.8	5.93	2.76
Common Stock	0.86	0.85	0.85	0.85	0.85
Additional Paid-In Capital	0.14	0.14	51.24	51.24	53.79
Retained Earnings	4.38	3.53	-18.38	1.78	-0.09
Comprehensive Income & Other	28.14	29	2.1	1.61	0.17
Shareholders' Equity	33.53	33.52	35.82	55.49	54.72
Total Liabilities & Equity	36.69	37.17	39.61	61.41	57.48
Total Debt	0.37	0.42	-	-	-
Net Cash (Debt)	3.7	3.02	6.4	9.15	6.04
Net Cash Growth	-52.19%	-52.88%	-30.02%	51.53%	-
Net Cash Per Share	0.43	0.35	0.75	1.08	0.71
Filing Date Shares Outstanding	8.61	8.5	8.5	8.5	8.5
Total Common Shares Outstanding	8.61	8.5	8.5	8.5	8.5
Working Capital	1.36	0.28	2.86	3.35	3.48
Book Value Per Share	3.89	3.94	4.21	6.53	6.44
Tangible Book Value	1.59	0.55	2.97	3.55	3.56
Tangible Book Value Per Share	0.18	0.06	0.35	0.42	0.42
Machinery	0.16	0.22	0.21	0.24	0.06

Source: S&P Capital IQ. Standard template. Financial Sources.