Tessellis

Capital/Financing Update • Jul 4, 2024

Informazione Regolamentata n. 0260-54-2024		Data/Ora Inizio Diffusione 4 Luglio 2024 13:02:17	Euronext Milan
Societa'	:	TESSELLIS
Identificativo Informazione Regolamentata	:	193055
Utenza - Referente	:	TISCALIN07 - Capoccia
Tipologia	:	3.1
Data/Ora Ricezione	:	4 Luglio 2024 13:02:17
Data/Ora Inizio Diffusione	:	4 Luglio 2024 13:02:17
Oggetto	:	Tessellis S.p.A. - Communication to the market as per Art. 114 par. 5 Leg. Decree No. 58/98 May 2024
Testo del comunicato

Vedi allegato

Communication to the market as per Art. 114 par. 5 Leg. Decree No. 58/98

Cagliari, July 3, 2024

In compliance with Consob request sent to the Company on July 14, 2009, pursuant to article 114, paragraph 5 of the Law Decree No. 58/98, the Company hereby provides to the market the following information concerning the Tessellis Group as at May 31, 2024.

NET FINANCIAL INDEBTEDNESS OF TESSELLIS GROUP AND TESSELLIS S.P.A., WITH SHORT-TERM COMPONENTS SHOWN SEPARATELY FROM MEDIUM/LONG-TERM ONES

The net financial indebtedness as at May 31, 2024 amounted to EUR 91,6 million.

NET FINANCIAL INDEBTEDNESS
EUR Notes	(000)	Tessellis Group May 31 2024	Of Which: Tessellis S.p.A. May 31 2024
A. Cash		5,499	30
B. Cash equivalents
C. Other current financial activities		3
D. Liquid assets (A) + (B) + (C)		5,502	30
E. Current financial debt	(1)	10,430	0
F. Current portion of non-current financial debt	(2)	12,882	0
G. Current financial indebtedness (E+F)		23,312	0
H. Net current financial indebtedness (G+D)		17,809	-30
I. Non-current financial debt	(3)	58,119	0
J. Debt Instruments		3,787
K. Trade and other non-current payables	(4)	11,885	141
L. Non-current financial indebtedness (I + J + K)		73,791	141
M. Net financial indebtedness (H+L)		91,601	112

Notes:

• (1) It includes i) the short-term portion of finance lease payables relating to network infrastructure investments and capitalised lease contracts in application of IFRS 16 for EUR 3.5 million; (ii) other bank payables for EUR 2.7 million; (iii) other financial payables for EUR 4.2 million;
• (2) It includes the current portion of the Senior loan and other non-current bank loans; (3) It includes the following items: i) the long-term portion of the Senior Loan and other long-term
• bank loans, respectively for EUR 44.4 million and EUR 2.9 million, in addition to EUR 0.7 million of long-term bank debt recorded in the subsidiaries 3PItalia Spa and Aetherna; ii) the long-term

TESSELLIS

Headquarters Località Sa Illetta km 2.300, 09123 Cagliari, Italy Tel. +39 070 4601 1

Shareholders' Capital 205,013,818.32 fully paid-up VAT 02375280928 R.E.A. 191784 C.C.I.A.A Cagliari tessellis.it

portion of the financial lease payables related to the investments for the network infrastructure and capitalised lease contracts in accordance with IFRS 16 for EUR 7.2 million; (iii) other financial payables for EUR 2.9 million;

• (4) It Includes the financial debt related to the liability for the put option of 3PItalia for EUR 3.8 million;
• (5) It includes the long-term component of trade payables and payables for long-term tax bills in instalments of EUR 11.9 million.

CONVERTIBLE AND CONVERTIBLE BOND LOAN (THE "POC")

The following information concerning the convertible and converting bond reserved for the N&G Investor (the "POC"), referred to in the investment agreement signed between the Company and N&G on 4 April 2022, updated as at 31 May 2024, is provided below:

(i) the number of instruments that were subscribed is 40 bonds, with a countervalue of EUR 4 million. The number of bonds to be subscribed is 860 bonds, with a countervalue of EUR 86 million;

(ii) the commissions paid amount to a total of EUR 980,000;

iii) details on the number of converted instruments with an indication of the conversion price, the number of shares resulting from the conversion and the change in share capital resulting from the conversion are published at the following link: https://www.tessellis.it/en/poc-2023/

OVERDUE DEBT POSITIONS OF THE TESSELLIS GROUP AS AT MAY 31, 2024

As at May 31, 2024, net overdue trade payables amounted to EUR 13.7 million, of which 3.2 million are overdue by more than 12 months (net of payment plans agreed with suppliers and net of credit amounts or claims against the same suppliers). As at May 31, 2024 there were no overdue financial debts reported (net of credit positions).

There were overdue tax debts for approximately EUR 8.3 million, of which 1.6 million are overdue by more than 12 months. There were also overdue debts towards social security institutions amounting to EUR 0.1 million.

It should be noted that the company's staff leaving indemnity as at 31 May 2024 amounted to EUR 7.6 million.

POSSIBLE REACTIONS OF THE CREDITORS OF THE GROUP AS AT MAY 31, 2024

There have been no suspensions of relationships with suppliers capable of affecting the course of business.

As at May 31 2024, the group received reminders for payment only within the ordinary course of business. As at that date, the total main injunctions for payment received, as a result of the definition of certain positions, amounted to EUR 2 million, of which the residual not paid off as still in negotiation, opposition or subject to an installment scheme amounted to EUR 0.2 million.

RELATIONSHIPS WITH TESSELLIS S.P.A. AND THE TESSELLIS GROUP RELATED PARTIES

The Tessellis Group holds relationships with related parties on terms deemed as customary in the respective reference markets, taking into account the characteristics of the goods and services provided.

The table below summarizes the income statement and balance sheet for the Tessellis Group as at May 31, 2024, arising from transactions with related parties.

INCOME STATEMENT (EUR 000)	Notes	Tessellis GROUP May 31, 2024	Of which: Tessellis S.p.A. May 31, 2024
Opnet S.p.A.	1	(19,790)	-
Project Group Italy S.r.l.	2	(277)	-
Connecting Project	3	(135)
Transactions related to Dr Soru	4	(7)
TOTAL		(20,209)	-
BALANCE SHEET			Of which:
(EUR 000)		TESSELLIS GROUP	TESSELLIS S.p.A.
		May 31, 2024	May 31, 2024
Opnet S.p.A.	1	(50,326)
Project Group Italy S.r.l.	2	(619)
Connecting Project	3	(275)
CC&Soci	5	(475)	(475)
TOTAL		(51,695)	(475)

• (1) Opnet S.p.A: Tessellis' main shareholder following the Merger by incorporation of Linkem Retail S.r.l. into Tessellis S.p.A. (and simultaneous incorporation of the Linkem retail unit into Tiscali Italia), completed on August 1, 2022. Opnet S.p.A's shareholding in Tessellis was 59.26% at May 31, 2024. The transactions in question refer to: (i) provision of FWA connectivity service and rental (sale) CPE by Linkem S.p.A, governed by the Service Agreement signed by Opnet S.p.A. and Linkem Retail S.r.l. on July 15, 2022; (ii) financial and trade payables related respectively to the rental in SLB mode and to the sale of CPE being part of the Opnet retail branch merged in Tiscali Italia on August 1, 2022; (iii) other trade payables existing before the date of merger in Tiscali Italia.
• (2) Project Group Italy S.r.l.: company significantly owned by the Shareholder Opnet. The relationship refers to the CPE installation service for the activation of consumer and business customers on FWA technology;
• (3) Connecting Project S.r.l: a company 40% owned by Tiscali Italia S.p.A., in which the CEO of Tessellis, Davide Rota, holds the position of Director. The report refers to the IT maintenance and support services provided by Connecting project S.r.l to Tiscali Italia S.p.A..
• (4) Transactions related to Dr. Soru: as described above, this line includes the income statement values existing until 21 February 2024 related to assets and liabilities attributable to Dr. Soru, who resigned as Director and Chairman of the Board of Directors of Tessellis on that date.
• (5) CC&Soci: controlled by CC Holding S.r.l., it holds an 11.8% stake in Amsicora S.r.l. (a 2.39% shareholder of the Company as at May 31, 2024) and it has entered into a contract with Tessellis S.p.A. in December 2020 for the provision of financial advisory services. Furthermore, in December 2021, an addendum to the aforementioned 2020 contract was signed, relating to the support and financial advisory activities inherent to the Merger Operation with Linkem Retail S.r.l..

It shall be noted that the income statement and the balance sheet values reported in the table above do not include fees paid to Directors, Statutory Auditors and Top Managers tasked with strategic responsibilities.

STATEMENT OF THE EXECUTIVE IN CHARGE OF DRAWING UP THE COMPANY'S ACCOUNTING DOCUMENTS

I, the undersigned Fabio Bartoloni, Executive in charge of drawing up the Company's accounting documents of Tessellis S.p.A., certify that, pursuant to Art. 154-bis, paragraph 2, of the Legislative Decree No. 58/98 and subsequent amendments, that the accounting information contained in this press release is consistent with the official documents, books and accounting records.

Fabio Bartoloni

Executive in charge of drawing up the Company's accounting documents

_____________________________________________________

About Tessellis

Tessellis S.p.A. (listed Euronext Milan: TSL) is the holding company of the Group formed by the merger of Linkem Retail and Tiscali S.p.A. It includes among its business areas that of Tiscali Italia S.p.A., a national operator among the first in the ultrabroadband segment (FWA - Fixed Wireless Access and FTTH - Fiber To The Home), the portal www.tiscali.it, one of the main Italian news portals, with about 8 million visitors per month to its credit, as well as the advertising concessionaire Veesible S.r.l..

Fine Comunicato n.0260-54-2024	Numero di Pagine: 6
--------------------------------	---------------------