AS Agrova Baltics Balance Sheet

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

Millions EUR. 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	1.17	1.53	3.32	0.06	0.02
Cash & Short-Term Investments	1.17	1.53	3.32	0.06	0.02
Cash Growth	-23.71%	-53.80%	5048.79%	320.04%	-
Accounts Receivable	2.78	1.48	0.7	0.94	0.37
Other Receivables	3.14	0.88	0.4	0.04	0.01
Receivables	5.92	2.36	1.1	0.98	0.39
Inventory	3.97	2.18	1.81	1.72	1.83
Prepaid Expenses	-	0.1	0.05	-	-
Other Current Assets	0.22	0.05	0.46	0.09	0.02
Total Current Assets	11.27	6.22	6.74	2.85	2.25
Property, Plant & Equipment	21	15.16	10.18	10.32	10.51
Long-Term Investments	-	0	0	0	-
Other Intangible Assets	0.14	0.16	0.05	0.03	0
Long-Term Deferred Charges	0	0	-	-	-
Other Long-Term Assets	0.13	4.1	0.42	-	0
Total Assets	32.54	25.64	17.39	13.2	12.77
Accounts Payable	1.97	1.04	1.17	1.17	1.12
Accrued Expenses	0.3	2.28	0.63	0.44	0.39
Short-Term Debt	-	-	-	-	0.13
Current Portion of Long-Term Debt	0.2	0.14	1.71	2.54	0.02
Current Portion of Leases	-	-	-	0.01	-
Current Income Taxes Payable	0.18	0	0	0	0
Current Unearned Revenue	0.2	0.23	0.19	0.19	0.19
Other Current Liabilities	1.24	0.05	0.03	0.02	0.02
Total Current Liabilities	4.09	3.74	3.73	4.37	1.87
Long-Term Debt	12.03	11.12	4.74	5.53	10.87
Long-Term Leases	-	-	-	0.04	-
Long-Term Unearned Revenue	5.18	4.7	2.41	2.5	2.59
Other Long-Term Liabilities	-0	-	0.42	-	-
Total Liabilities	21.31	19.57	11.31	12.44	15.34
Common Stock	5.73	5.73	5.73	4.7	1.7
Additional Paid-In Capital	3.76	3.76	3.76	-	-
Retained Earnings	1.74	-3.42	-3.41	-3.94	-4.27
Comprehensive Income & Other	0	0	0	0	0
Shareholders' Equity	11.23	6.07	6.08	0.76	-2.57
Total Liabilities & Equity	32.54	25.64	17.39	13.2	12.77
Total Debt	12.24	11.26	6.45	8.11	11.03
Net Cash (Debt)	-11.07	-9.73	-3.13	-8.05	-11.01
Net Cash Per Share	-	-1.70	-	-1.71	-6.48
Filing Date Shares Outstanding	-	5.73	-	4.7	1.7
Total Common Shares Outstanding	-	5.73	-	4.7	1.7
Working Capital	7.18	2.47	3	-1.52	0.38
Book Value Per Share	-	1.06	-	0.16	-1.51
Tangible Book Value	11.09	5.91	6.03	0.73	-2.57
Tangible Book Value Per Share	-	1.03	-	0.16	-1.51
Land	11.52	4.76	4.77	4.75	4.71
Machinery	11.43	6.14	6.6	6.6	6.6
Construction In Progress	0.17	-	-	-	-

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