Mecanica Ceahlau Balance Sheet

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

Millions RON. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	4.68	0.45	1.63	5.42	12.83
Short-Term Investments	-	-	-	5.11	5.02
Trading Asset Securities	-	0.3	0.28	0.28	0.27
Cash & Short-Term Investments	4.68	0.75	1.91	10.8	18.12
Cash Growth	524.36%	-60.82%	-82.28%	-40.37%	141.42%
Accounts Receivable	2.66	2.53	4.18	7.52	4.32
Other Receivables	0.99	0.17	0.16	0.31	0.29
Receivables	3.65	2.7	4.34	7.84	4.62
Inventory	27.98	34.21	46.36	27.65	20.19
Prepaid Expenses	0.06	0.06	0.09	0.06	0.04
Other Current Assets	-	0	-0	0.36	0.38
Total Current Assets	36.38	37.72	52.7	46.72	43.34
Property, Plant & Equipment	18.4	22.83	21.55	20.83	18.62
Other Intangible Assets	0.05	0.08	0.11	0.1	0.04
Other Long-Term Assets	1.27	0.2	0.6	0.9	0.46
Total Assets	56.09	60.83	74.95	68.55	62.47
Accounts Payable	2.4	2.06	9.14	7.72	5.44
Accrued Expenses	0.72	0.63	0.59	1.3	0.59
Current Portion of Long-Term Debt	-	4.94	5.12	0.3	0.3
Current Portion of Leases	0.39	0.57	0.6	0.49	0.38
Current Unearned Revenue	0.46	0.99	0.02	-	-
Other Current Liabilities	0.64	0.42	0.58	1.54	2.15
Total Current Liabilities	4.61	9.62	16.06	11.35	8.85
Long-Term Debt	-	-	2.98	0.12	0.42
Long-Term Leases	0.52	1.3	1.94	1.76	1.6
Long-Term Unearned Revenue	0.66	-	-	-	-
Pension & Post-Retirement Benefits	0.1	0.08	0.1	0.13	0.14
Long-Term Deferred Tax Liabilities	2.49	2.55	2.28	1.84	1.41
Other Long-Term Liabilities	-	0	-	-0	-0
Total Liabilities	8.38	13.55	23.36	15.2	12.43
Common Stock	23.99	23.99	23.99	23.99	23.99
Retained Earnings	13.53	12.04	17.51	20.47	18.38
Comprehensive Income & Other	10.19	11.24	10.09	8.89	7.67
Shareholders' Equity	47.72	47.27	51.59	53.35	50.04
Total Liabilities & Equity	56.09	60.83	74.95	68.55	62.47
Total Debt	0.91	6.82	10.65	2.68	2.7
Net Cash (Debt)	3.77	-6.07	-8.73	8.13	15.42
Net Cash Growth	-	-	-	-47.28%	174.23%
Net Cash Per Share	0.02	-0.03	-0.04	0.03	0.06
Filing Date Shares Outstanding	239.91	239.91	239.91	239.91	239.91
Total Common Shares Outstanding	239.91	239.91	239.91	239.91	239.91
Working Capital	31.77	28.09	36.64	35.37	34.49
Book Value Per Share	0.20	0.20	0.22	0.22	0.21
Tangible Book Value	47.66	47.19	51.48	53.25	50
Tangible Book Value Per Share	0.20	0.20	0.21	0.22	0.21
Land	14.2	17.25	15.84	14.77	13.04
Machinery	17.56	16.1	16.13	15.68	15.34
Construction In Progress	-	1.17	-	0.17	0.25

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