ML System Balance Sheet

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	10.02	5.98	20.72	27.06	24.75	20.54
Cash & Short-Term Investments	10.02	5.98	20.72	27.06	24.75	20.54
Cash Growth	415.23%	-71.15%	-23.44%	9.34%	20.51%	35.71%
Accounts Receivable	51.03	41.21	55.05	69.64	53.89	55.01
Other Receivables	-	4.56	23.53	10.49	5.08	4.28
Receivables	51.03	45.76	78.58	80.13	58.97	59.3
Inventory	33.82	28.38	35.89	66.48	57.71	38.27
Prepaid Expenses	0.77	1.36	-	-	-	0.04
Other Current Assets	-	-	0.48	1.15	0.89	0.62
Total Current Assets	95.64	81.48	135.67	174.82	142.31	118.76
Property, Plant & Equipment	367.31	381.09	399.11	221.28	231.24	136.82
Goodwill	0.02	0.02	0.02	0.02	0.02	0.02
Other Intangible Assets	0.6	0.69	0.7	0.75	0.89	1.21
Long-Term Deferred Tax Assets	3.12	0.29	0.19	0.13	0.06	0.06
Long-Term Deferred Charges	32.34	29.84	24.42	16.24	12	10.98
Other Long-Term Assets	3.1	3.03	8.66	17.97	3.7	35.69
Total Assets	502.13	496.42	568.76	431.19	390.22	303.53
Accounts Payable	88.14	35.7	13.26	40.29	21.27	17.01
Accrued Expenses	1.58	3.79	3.26	4.01	2.2	1.61
Current Portion of Long-Term Debt	89.3	62.72	72.51	69.5	33.85	30.4
Current Portion of Leases	3	2.97	3.69	3.34	3.31	1.14
Current Income Taxes Payable	0	7.8	0.64	14.41	3.57	2.89
Current Unearned Revenue	10.91	10.93	10.51	10.36	8.74	6.4
Other Current Liabilities	2.09	12.4	49.13	9.08	24.14	4.45
Total Current Liabilities	195.02	136.32	153	150.98	97.09	63.92
Long-Term Debt	44.76	54.38	65.73	37.89	46.48	29.47
Long-Term Leases	13.92	15.91	10.16	11.12	13.3	2.17
Long-Term Unearned Revenue	132.19	138.44	146.49	80.84	83.68	61.4
Pension & Post-Retirement Benefits	0.16	0.16	0.14	0.1	0.1	0.08
Long-Term Deferred Tax Liabilities	1.39	0.94	1.7	1.1	0.46	0.02
Other Long-Term Liabilities	5.65	3.83	4.34	2.75	2.91	2.12
Total Liabilities	393.1	349.96	381.55	284.78	244.02	159.18
Common Stock	7.38	7.38	7.38	6.48	6.48	6.38
Additional Paid-In Capital	146.52	146.52	146.52	91.24	91.24	91.24
Retained Earnings	-46.75	-9.37	31.43	46.81	46.59	44.85
Comprehensive Income & Other	1.88	1.92	1.87	1.88	1.89	1.89
Shareholders' Equity	109.03	146.46	187.2	146.41	146.2	144.35
Total Liabilities & Equity	502.13	496.42	568.76	431.19	390.22	303.53
Total Debt	150.98	135.98	152.09	121.85	96.95	63.18
Net Cash (Debt)	-140.96	-130	-131.38	-94.79	-72.21	-42.65
Net Cash Per Share	-19.10	-17.61	-18.82	-14.62	-11.31	-6.99
Filing Date Shares Outstanding	7.38	7.38	7.38	6.48	6.48	6.38
Total Common Shares Outstanding	7.38	7.38	7.38	6.48	6.48	6.38
Working Capital	-99.38	-54.84	-17.33	23.83	45.22	54.84
Book Value Per Share	14.77	19.84	25.36	22.58	22.55	22.63
Tangible Book Value	108.42	145.75	186.49	145.65	145.3	143.12
Tangible Book Value Per Share	14.69	19.75	25.27	22.46	22.41	22.43
Land	-	10.24	10.24	10.24	3.92	3.92
Buildings	-	97.45	51.69	51.62	34.49	34.13
Machinery	-	294.81	304.08	148.19	145.32	88.61
Construction In Progress	-	1.51	40.12	0.29	12.44	0.56

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