MOEX:SAGO Balance Sheet

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

Millions RUB. 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	5,470	5,284	5,267	4,286	3,033
Accounts Receivable	5,982	4,167	3,097	2,634	2,436
Other Receivables	156.63	256.06	-	26.13	77.94
Inventory	18.83	22.59	48.6	48.2	48.26
Other Current Assets	188.76	124.78	83.55	429.58	518.05
Total Current Assets	11,816	9,854	8,496	7,423	6,113
Property, Plant & Equipment	2,513	2,292	1,856	1,989	1,888
Other Intangible Assets	166.37	146.58	155.39	-	-
Long-Term Investments	943.71	407.18	846.62	294.24	401.96
Long-Term Deferred Tax Assets	421.47	525.9	853.98	745.49	556.79
Long-Term Deferred Charges	-	0.01	16.92	159.69	188.62
Other Long-Term Assets	-	154.79	-	138.7	12.74
Total Assets	15,860	13,381	12,226	10,751	9,162
Accounts Payable	3,777	2,924	2,676	2,831	2,413
Accrued Expenses	600.97	380.15	389.22	280.39	251.16
Current Unearned Revenue	0.13	0.18	0.22	0.34	0.45
Current Portion of Leases	44.64	39.34	100.64	101.15	-
Other Current Liabilities	1,143	685.36	819.69	668.84	782.31
Total Current Liabilities	5,566	4,029	3,985	3,882	3,447
Long-Term Leases	332.88	380.36	38.23	126.56	-
Long-Term Deferred Tax Liabilities	15.27	14.96	490.88	311.74	159.23
Total Liabilities	5,914	4,425	4,514	4,320	3,607
Total Preferred Equity	3.65	3.65	5.22	5.22	5.22
Common Stock	870.16	870.16	884.73	884.73	884.73
Additional Paid-In Capital	443.26	443.26	443.26	443.26	443.26
Retained Earnings	8,425	7,435	6,435	5,155	4,017
Treasury Stock	-	-	-261.19	-261.19	-
Comprehensive Income & Other	204.44	204.44	204.44	204.44	204.44
Total Common Equity	9,943	8,953	7,706	6,426	5,550
Shareholders' Equity	9,946	8,956	7,711	6,431	5,555
Total Liabilities & Equity	15,860	13,381	12,226	10,751	9,162
Total Debt	377.52	419.7	138.87	227.71	-
Net Cash (Debt)	5,092	4,864	5,128	4,058	3,033
Net Cash Growth	4.69%	-5.15%	26.36%	33.82%	40.58%
Net Cash Per Share	1.46	1.38	1.45	1.15	0.86
Filing Date Shares Outstanding	3,481	3,481	3,481	3,539	3,539
Total Common Shares Outstanding	3,481	3,481	3,481	3,539	3,539
Working Capital	6,250	5,825	4,511	3,542	2,666
Book Value Per Share	2.86	2.57	2.21	1.82	1.57
Tangible Book Value	9,776	8,806	7,551	6,426	5,550
Tangible Book Value Per Share	2.81	2.53	2.17	1.82	1.57
Land	10.42	10.42	10.42	10.39	6.73
Buildings	244.04	245.67	247.93	204.32	202.74
Machinery	4,064	3,481	3,029	2,817	2,673

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