ETR:MPCK Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	-	35.36	33.22	61.14	69.07	38.5
Cash & Short-Term Investments	35.36	35.36	33.22	61.14	69.07	38.5
Cash Growth	6.45%	6.45%	-45.67%	-11.48%	79.41%	55.54%
Accounts Receivable	-	4.61	4.5	5.75	3.28	8.54
Other Receivables	-	18.53	16.29	6.82	5.09	18.88
Receivables	-	24.07	21.65	13.4	9.14	28.45
Other Current Assets	-	15.36	14.79	15.73	14.56	7.32
Total Current Assets	-	74.79	69.66	90.28	92.77	74.27
Property, Plant & Equipment	-	1.76	2	1.85	0.31	0.69
Long-Term Investments	-	83.45	83.43	55.47	54.34	48.42
Goodwill	-	5.53	5.18	3.15	1.93	2.75
Other Intangible Assets	-	0.03	0.1	0.19	0.21	0.23
Other Long-Term Assets	-	0.52	0.38	0.59	0.65	0.2
Total Assets	-	166.22	161.39	152.08	150.79	134.56
Accounts Payable	-	2.01	1.62	0.89	2.05	0.98
Accrued Expenses	-	10.4	12.02	11.73	12.41	13.2
Current Portion of Long-Term Debt	-	1	1.01	-	-	0.44
Current Income Taxes Payable	-	3.02	6.43	4.84	4.03	4.67
Other Current Liabilities	-	0.26	0.29	0.49	0.84	3.77
Total Current Liabilities	-	16.68	21.36	17.95	19.32	23.06
Long-Term Debt	-	3.12	2.71	1.1	1.88	1.51
Long-Term Unearned Revenue	-	-	-	0.12	0.11	0.17
Other Long-Term Liabilities	-	2.11	6.63	3.39	6.29	9.07
Total Liabilities	-	21.92	30.7	22.56	27.6	33.8
Common Stock	-	35.25	35.25	35.25	35.25	35.25
Additional Paid-In Capital	-	51.92	51.92	51.92	51.92	-
Retained Earnings	-	56.69	42.93	35.64	29.58	7.83
Comprehensive Income & Other	-	-0.13	0.11	-0.01	-0.02	51.89
Total Common Equity	143.73	143.73	130.2	122.79	116.73	94.96
Minority Interest	-	0.58	0.49	6.73	6.46	5.8
Shareholders' Equity	144.31	144.31	130.69	129.52	123.19	100.76
Total Liabilities & Equity	-	166.22	161.39	152.08	150.79	134.56
Total Debt	4.12	4.12	3.72	1.1	1.88	1.95
Net Cash (Debt)	31.24	31.24	29.5	60.04	67.19	36.55
Net Cash Growth	5.90%	5.90%	-50.87%	-10.63%	83.83%	65.61%
Net Cash Per Share	0.89	0.89	0.84	1.70	1.91	1.04
Filing Date Shares Outstanding	35.44	35.25	35.25	35.25	35.25	35.25
Total Common Shares Outstanding	35.44	35.25	35.25	35.25	35.25	35.25
Working Capital	-	58.1	48.3	72.33	73.45	51.21
Book Value Per Share	4.08	4.08	3.69	3.48	3.31	2.69
Tangible Book Value	138.17	138.17	124.93	119.45	114.59	91.99
Tangible Book Value Per Share	3.92	3.92	3.54	3.39	3.25	2.61
Land	-	0.33	0.33	0.32	1.44	2.02
Machinery	-	3.13	3.08	2.46	2.58	2.59