TLV:SMNR Balance Sheet

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

Millions ILS. 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
Property, Plant & Equipment	1,156	865.33	730.06	357.42	233.66
Cash & Equivalents	4.8	14.54	1.77	5.38	6.32
Accounts Receivable	0.53	0.39	0.36	0.58	0.24
Other Receivables	1.69	11.17	4.71	1.41	8.03
Investment In Debt and Equity Securities	1.5	1.5	-	-	-
Loans Receivable Current	2.32	0.21	4.59	-	-
Other Current Assets	5.54	32.91	8.26	5.43	7.64
Trading Asset Securities	-	-	49.06	84.66	95.49
Other Long-Term Assets	2.19	13.9	0.45	-	-
Total Assets	1,174	939.94	799.26	454.89	351.38
Current Portion of Long-Term Debt	43.86	14.21	-	-	-
Long-Term Debt	268.06	113.11	10.8	-	-
Long-Term Leases	0.23	0.27	0.13	0.41	0.4
Accounts Payable	9.44	6.39	2.35	1.78	2.84
Accrued Expenses	5.03	1.84	1.88	0.82	2.09
Current Unearned Revenue	0.96	0.48	0.2	0.07	-
Other Current Liabilities	8.78	16.99	11.81	17.56	11.36
Long-Term Deferred Tax Liabilities	84.28	77.25	80.78	73.19	48.14
Other Long-Term Liabilities	-	-	8.4	-	-
Total Liabilities	473.08	266.93	116.57	94.41	65.71
Common Stock	64.91	64.91	64.91	63.39	63.39
Additional Paid-In Capital	461.46	461.46	461.46	163.52	163.52
Retained Earnings	51.01	30.48	40.16	20.24	-51.46
Comprehensive Income & Other	123.74	116.17	116.17	113.32	110.22
Shareholders' Equity	701.12	673.01	682.7	360.48	285.68
Total Liabilities & Equity	1,174	939.94	799.26	454.89	351.38
Total Debt	364.36	163.77	10.93	0.41	0.4
Net Cash (Debt)	-359.56	-149.23	39.89	89.64	101.41
Net Cash (Debt) Growth	-	-	-55.50%	-11.60%	-
Net Cash Per Share	-8.69	-3.99	1.30	4.04	4.57
Filing Date Shares Outstanding	37.39	37.39	37.39	22.19	22.19
Total Common Shares Outstanding	37.39	37.39	37.39	22.19	22.19
Book Value Per Share	18.75	18.00	18.26	16.25	12.88
Tangible Book Value	701.12	673.01	682.7	360.48	285.68
Tangible Book Value Per Share	18.75	18.00	18.26	16.25	12.88
Land	261.12	260.63	259.47	225.99	196.93
Buildings	439.45	268.39	168.55	134.56	41.1
Construction In Progress	454.5	335.57	301.47	-	-

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