BVMT:MGR Balance Sheet

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

Millions TND. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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	Dec '20 Dec 31, 2020
Cash & Equivalents	3.21	1.8	1.7	2.29	1.04	0.7
Short-Term Investments	24.5	28	27.5	24	22	19.1
Cash & Short-Term Investments	27.71	29.8	29.2	26.29	23.04	19.8
Cash Growth	10.78%	2.04%	11.08%	14.11%	16.38%	12.03%
Accounts Receivable	0.03	0.03	0.05	0.14	0.12	0.13
Other Receivables	1.82	1.41	0.99	0.56	0.61	0.63
Receivables	2.29	1.94	1.55	1.15	1.09	1.09
Inventory	0.1	0.17	0.12	0.14	0.1	0.07
Prepaid Expenses	0.13	0.15	0.14	0.08	0.09	0.09
Other Current Assets	0	0	0	0	0.32	0.18
Total Current Assets	30.23	32.07	31.01	27.66	24.64	21.23
Property, Plant & Equipment	7.33	7.79	8.83	9.91	10.83	11.95
Long-Term Investments	0.04	0.04	0.04	0.04	0.04	0.04
Other Intangible Assets	0.02	0.03	0.04	0.01	-	0
Other Long-Term Assets	0	0	0	0	0	0
Total Assets	38.79	40.86	40.92	38.58	36.34	33.72
Accounts Payable	1.04	0.57	0.92	0.71	0.59	0.47
Accrued Expenses	1.46	1.09	0.93	0.73	0.75	0.71
Current Income Taxes Payable	2.91	3	2.91	2.88	1.93	1.98
Current Unearned Revenue	-	0.06	0.06	0.04	0.04	0.03
Other Current Liabilities	0.57	1.29	1.24	1.28	0.88	1.15
Total Current Liabilities	5.98	6.03	6.06	5.63	4.2	4.33
Other Long-Term Liabilities	0.34	0.34	0.34	0.33	0.34	0.33
Total Liabilities	6.31	6.36	6.39	5.96	4.53	4.66
Common Stock	13.2	13.2	13.2	13.2	13.2	13.2
Retained Earnings	14.07	16.63	17.2	15.71	15.29	12.81
Comprehensive Income & Other	5.2	4.67	4.13	3.71	3.32	3.04
Shareholders' Equity	32.48	34.5	34.53	32.62	31.81	29.05
Total Liabilities & Equity	38.79	40.86	40.92	38.58	36.34	33.72
Net Cash (Debt)	27.71	29.8	29.2	26.29	23.04	19.8
Net Cash Growth	10.78%	2.04%	11.08%	14.11%	16.38%	12.03%
Net Cash Per Share	2.10	2.26	2.21	1.99	1.75	1.50
Filing Date Shares Outstanding	13.2	13.2	13.2	13.2	13.2	13.2
Total Common Shares Outstanding	13.2	13.2	13.2	13.2	13.2	13.2
Working Capital	24.26	26.04	24.96	22.03	20.45	16.9
Book Value Per Share	2.46	2.61	2.62	2.47	2.41	2.20
Tangible Book Value	32.45	34.46	34.49	32.62	31.81	29.05
Tangible Book Value Per Share	2.46	2.61	2.61	2.47	2.41	2.20
Land	0.16	0.16	0.16	0.16	0.16	0.16
Buildings	30.41	30.37	30.37	30.37	30.22	30.23
Machinery	7.25	7.38	7.16	6.97	6.71	6.65
Construction In Progress	2.9	2.9	2.9	2.9	2.9	2.9

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