FRA:ULI Balance Sheet

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

Millions USD. 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	349.51	278.03	187.96	133.38	105.36	83.56
Cash & Short-Term Investments	349.51	278.03	187.96	133.38	105.36	83.56
Cash Growth	37.05%	47.92%	40.92%	26.60%	26.08%	54.00%
Accounts Receivable	59.3	43.98	38.05	33.59	26.72	22.98
Other Receivables	-	-	-	-	0.54	-
Receivables	59.3	43.98	38.05	33.59	27.26	22.98
Inventory	28.68	27.69	24.31	19.58	15.12	15.21
Prepaid Expenses	2.8	5.08	4.64	3.44	2.7	2.25
Total Current Assets	440.29	354.78	254.97	189.99	150.43	124
Property, Plant & Equipment	212.07	187.75	185.07	177.34	165.32	154.69
Other Long-Term Assets	0.45	0.64	0.57	0.44	0.45	0.42
Total Assets	652.8	543.16	440.6	367.77	316.2	279.1
Accounts Payable	11.89	8.82	7.4	7.73	5.43	4.59
Accrued Expenses	9.61	6.08	6.5	6.16	4.86	4.82
Current Portion of Leases	1.64	1.6	1.58	1.41	0.9	1.19
Current Income Taxes Payable	-	0.47	2.01	0.24	-	0.99
Total Current Liabilities	23.15	16.96	17.49	15.54	11.19	11.59
Long-Term Leases	2.67	3.44	3.92	4.13	2.31	1.03
Long-Term Deferred Tax Liabilities	23.41	23.66	24.66	25.58	23.06	21.53
Other Long-Term Liabilities	1.3	1.36	1.43	1.44	1.44	1.76
Total Liabilities	50.54	45.42	47.5	46.68	37.99	35.91
Common Stock	2.97	2.97	2.96	0.67	0.67	0.67
Additional Paid-In Capital	46.93	40.55	35.54	34.53	31.77	29.46
Retained Earnings	614.19	515.62	412.5	342.5	301.61	268.19
Treasury Stock	-61.82	-61.4	-57.89	-56.62	-55.85	-55.12
Shareholders' Equity	602.27	497.74	393.1	321.09	278.21	243.19
Total Liabilities & Equity	652.8	543.16	440.6	367.77	316.2	279.1
Total Debt	4.32	5.04	5.5	5.54	3.21	2.22
Net Cash (Debt)	345.2	272.99	182.46	127.84	102.15	81.35
Net Cash Growth	38.16%	49.61%	42.72%	25.16%	25.57%	59.19%
Net Cash Per Share	12.02	9.52	6.39	4.50	3.60	2.88
Filing Date Shares Outstanding	28.56	28.54	28.45	28.33	28.25	28.17
Total Common Shares Outstanding	28.52	28.54	28.43	28.32	28.24	28.15
Working Capital	417.14	337.82	237.48	174.45	139.24	112.41
Book Value Per Share	21.12	17.44	13.83	11.34	9.85	8.64
Tangible Book Value	602.27	497.74	393.1	321.09	278.21	243.19
Tangible Book Value Per Share	21.12	17.44	13.83	11.34	9.85	8.64
Buildings	-	13.25	10.73	9.59	7.86	7.81
Machinery	-	403.11	383.63	367.49	349.24	324.39
Order Backlog	-	35.5	-	-	-	-

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