Schedule of Segment Assets Consist of Current Assets, Fixed Assets and Intangible Assets | PV Total Ellomay Bio reportable Total Italy Spain Solar Talasol Israel 2 Gas Dorad Manara segments Reconciliations consolidated For the six months ended June 30, 2022 € in thousands Revenues - 2,081 327 20,402 556 5,830 26,756 - 55,952 (26,756 ) 29,196 Operating expenses - (100 ) (191 ) (7,088 ) (214 ) (5,539 ) (20,769 ) - (33,901 ) 20,769 (13,132 ) Depreciation expenses - (452 ) - (5,655 ) (254 ) (1,607 ) (3,240 ) - (11,208 ) 3,230 (7,978 ) Gross profit (loss) - 1,529 136 7,659 88 (1,316 ) 2,747 - 10,843 (2,757 ) 8,086 Adjusted gross profit (loss) - 1,529 136 7,659 764 2 (1,316 ) 2,747 - 11,519 (3,433 ) 8,086 Project development costs (1,554 ) General and administrative expenses (3,297 ) Share of profits of equity accounted investee (602 ) Operating profit 2,633 Financing income 4,439 Financing expenses in connection with derivatives and warrants, net 338 Financing expenses (6,958 ) Income before taxes on Income 452 Segment assets as at June 30, 2022 7,273 15,376 21,684 267,090 36,404 31,661 108,718 120,906 609,112 (34,776 ) 574,336 * Segment presentation for prior periods was adjusted to reflect revenues and operating expenses for the Talmei Yosef PV Plant under IFRIC 12 and not under the fixed asset model and to include the adjusted gross profit of such segment, to align the presentation with the presentation of the segments for the period ended June 30, 2023. 2 The gross profit of the Talmei Yosef PV Plant located in Israel is adjusted to include income from the sale of electricity (approximately €2,246 thousand) and depreciation expenses (approximately €1,014 thousand) under the fixed asset model, which were not recognized as revenues and depreciation expenses, respectively, under the financial asset model as per IFRIC 12. PV Total Ellomay Bio reportable Total Italy Spain Solar Talasol USA Israel 1 Gas Dorad Manara segments Reconciliations consolidated For the six months ended June 30, 2023 € in thousands Revenues - 1,463 2,080 12,666 - 459 8,790 30,305 - 55,763 (30,305 ) 25,458 Operating expenses - (264 ) (882 ) (3,125 ) - (183 ) (7,574 ) (22,588 ) - (34,616 ) 22,588 (12,028 ) Depreciation expenses (1 ) (458 ) (469 ) (5,684 ) - (236 ) (1,204 ) (2,871 ) - (10,923 ) 2,859 (8,064 ) Gross profit (1 ) 741 729 3,857 - 40 12 4,846 - 10,224 (4,858 ) 5,366 Adjusted gross profit (1 ) 741 729 3,857 - 678 1 12 4,846 - 10,862 (5,496 ) 5,366 Project development costs (2,192 ) General and administrative expenses (2,911 ) Share of profits of equity accounted investee 1,541 Operating profit 1,804 Financing income 9,021 Financing expenses in connection with derivatives and warrants, net (476 ) Financing expenses (6,989 ) Income before taxes on Income 3,360 Segment assets as at June 30, 2023 33,932 13,806 19,635 230,428 1,091 31,635 31,910 99,033 155,245 616,715 (12,112 ) 604,603 ____________________________ 1 The gross profit of the Talmei Yosef PV Plant located in Israel is adjusted to include income from the sale of electricity (approximately €2,032 thousand) and depreciation expenses (approximately €935 thousand) under the fixed asset model, which were not recognized as revenues and depreciation expenses, respectively, under the financial asset model as per IFRIC 12. PV Total Ellomay Bio reportable Total Italy Spain Solar Talasol I 3 Gas Dorad Manara segments Reconciliations consolidated For the year ended December 31, 2022 € in thousands Revenues - 3,264 3,597 32,740 1,119 12,640 62,813 - 116,173 (62,813 ) 53,360 Operating expenses - (322 ) (1,399 ) (8,764 ) (418 ) (13,186 ) (47,442 ) - (71,531 ) 47,442 (24,089 ) Depreciation expenses - (908 ) (427 ) (11,400 ) (512 ) (2,824 ) (6,339 ) - (22,410 ) 6,318 (16,092 ) Gross profit (loss) - 2,034 1,771 12,576 189 (3,370 ) 9,032 - 22,232 (9,053 ) 13,179 Adjusted gross profit (loss) - 2,034 1,771 12,576 1,565 3 (3,370 ) 9,032 - 23,608 (10,429 ) 13,179 Project development costs (3,784 ) General and administrative expenses (5,892 ) Share of loss of equity accounted investee 1,206 Operating profit 4,709 Financing income 9,565 Financing expenses in connection with derivatives and warrants, net 605 Financing expenses, net (12,636 ) Loss before taxes on income 2,243 Segment assets as at December 31, 2022 22,608 14,577 20,090 244,584 34,750 32,002 107,079 137,432 613,122 (36,965 ) 576,157 3 |