Nibsa Balance Sheet

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

Millions CLP. 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	2,943	5,736	6,832	2,918	1,496	3,873
Cash & Short-Term Investments	2,943	5,736	6,832	2,918	1,496	3,873
Cash Growth	-	-16.04%	134.13%	95.03%	-61.37%	90.45%
Accounts Receivable	755.51	838.27	1,100	11,670	1,403	907.75
Other Receivables	146.27	29.48	30.29	0.72	340.29	14.69
Receivables	901.78	867.75	1,178	11,725	1,743	922.44
Inventory	3,464	4,190	3,693	4,079	5,729	3,271
Prepaid Expenses	60.44	23.95	28.63	74.63	-	-
Other Current Assets	58.31	476.71	542.99	150.85	6,475	108.08
Total Current Assets	7,428	11,294	12,275	18,948	15,443	8,175
Property, Plant & Equipment	183.08	409.73	649.6	45.72	45.6	1,254
Long-Term Investments	-	-	-	26.26	168.17	150.26
Other Intangible Assets	-	7.25	50.52	-	0.37	4.06
Long-Term Deferred Tax Assets	677.02	193.73	263.67	129.56	345.13	488.43
Other Long-Term Assets	-	-	-	-	23.18	4,939
Total Assets	8,288	11,905	13,325	19,247	16,025	15,010
Accounts Payable	304.91	274.26	487.38	330.78	572.63	446.04
Accrued Expenses	169.95	136.91	218.17	435.02	239.21	205.59
Short-Term Debt	333.12	442.87	696.21	359.69	221.67	-
Current Portion of Long-Term Debt	350.73	702.84	460.26	1,171	2,034	719.02
Current Portion of Leases	52.89	226.63	204.32	-	7.02	38.82
Current Income Taxes Payable	-	-	-	2,085	-	42.49
Other Current Liabilities	179.83	-	170.97	1,377	68.79	95.93
Total Current Liabilities	1,391	1,784	2,237	5,759	3,143	1,548
Long-Term Debt	-	236.26	-	100.12	909.97	1,543
Long-Term Leases	-	31.7	247.39	-	-	6.59
Pension & Post-Retirement Benefits	12.94	12.48	11.74	10.61	19.6	20.03
Long-Term Deferred Tax Liabilities	14.07	27.28	201.78	48.39	1,216	1,269
Total Liabilities	1,418	2,091	2,698	5,918	5,288	4,386
Common Stock	7,392	9,992	9,992	9,992	9,992	9,992
Retained Earnings	-683.45	-339.33	473.7	3,176	582.77	462.78
Comprehensive Income & Other	161.13	161.08	161.07	161.1	162.14	168.85
Total Common Equity	6,870	9,814	10,627	13,329	10,737	10,624
Shareholders' Equity	6,870	9,814	10,627	13,329	10,737	10,624
Total Liabilities & Equity	8,288	11,905	13,325	19,247	16,025	15,010
Total Debt	736.74	1,640	1,608	1,631	3,172	2,307
Net Cash (Debt)	2,206	4,096	5,224	1,287	-1,676	1,566
Net Cash Growth	-	-21.60%	305.80%	-	-	11849.85%
Net Cash Per Share	2372.45	4404.21	5617.43	1384.28	-1802.08	1684.16
Filing Date Shares Outstanding	0.93	0.93	0.93	0.93	0.93	0.93
Total Common Shares Outstanding	0.93	0.93	0.93	0.93	0.93	0.93
Working Capital	6,037	9,511	10,038	13,190	12,300	6,627
Book Value Per Share	7386.80	10552.47	11426.68	14332.08	11545.12	11423.31
Tangible Book Value	6,870	9,807	10,576	13,329	10,737	10,620
Tangible Book Value Per Share	7386.80	10544.68	11372.36	14332.08	11544.72	11418.95
Land	-	-	-	-	-	505.47
Buildings	-	-	-	-	77.32	1,600
Machinery	191.6	192.85	139.72	215	221.79	169.55

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.