Unitronics (1989) (R"G) Balance Sheet

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	2.68	13.26	6.94	27.73	24.16
Short-Term Investments	-	-	-	-	2.25
Cash & Short-Term Investments	2.68	13.26	6.94	27.73	26.41
Cash Growth	-79.81%	91.13%	-74.98%	4.99%	34.76%
Accounts Receivable	25.97	23.17	32.38	19.87	17.01
Other Receivables	2.49	2.3	4.71	1.64	1.11
Receivables	28.46	25.47	37.09	21.51	18.11
Inventory	43.7	45.76	39.28	28.31	24.23
Prepaid Expenses	1.39	1.11	1.12	0.49	0.26
Other Current Assets	4.88	5.82	8.71	6.23	5.66
Total Current Assets	81.11	91.42	93.14	84.27	74.68
Property, Plant & Equipment	16.3	18.57	17.3	18.02	16.19
Other Intangible Assets	0.1	0.01	0.02	0.07	0.14
Long-Term Deferred Charges	41.83	41.22	42.04	41.26	41.5
Other Long-Term Assets	3.66	0.12	0.13	0.12	0.28
Total Assets	142.99	151.34	152.62	143.74	132.79
Accounts Payable	19.29	25.53	29.3	19.99	15.96
Accrued Expenses	14.67	16.28	18	19.56	15.69
Current Portion of Long-Term Debt	2.69	0.87	2.31	3.13	6.65
Current Portion of Leases	1.95	1.86	1.6	1.45	1.05
Current Income Taxes Payable	4.18	7.76	4.41	-	-
Current Unearned Revenue	1.73	2.26	1.09	0.47	-
Other Current Liabilities	0.24	17.75	1.43	10.55	0.13
Total Current Liabilities	44.75	72.3	58.15	55.16	39.48
Long-Term Debt	0.14	0.34	0.97	3.23	10.76
Long-Term Leases	0.61	2.52	1.18	1.84	0.15
Long-Term Deferred Tax Liabilities	4.97	4.44	4.68	4.43	4.78
Other Long-Term Liabilities	-	-	9.36	6.02	4.26
Total Liabilities	51.89	81.36	75.99	72.61	61.21
Common Stock	0.43	0.43	0.43	0.43	0.43
Additional Paid-In Capital	64.6	64.36	63.94	63.88	63.2
Retained Earnings	32.95	13.26	20.43	16.35	17.28
Treasury Stock	-7.04	-7.04	-7.04	-7.04	-7.04
Comprehensive Income & Other	0.15	-1.03	-1.11	-2.48	-2.29
Shareholders' Equity	91.1	69.98	76.63	71.13	71.58
Total Liabilities & Equity	142.99	151.34	152.62	143.74	132.79
Total Debt	5.4	5.59	6.06	9.65	18.61
Net Cash (Debt)	-2.72	7.67	0.88	18.07	7.8
Net Cash Growth	-	776.11%	-95.16%	131.66%	-
Net Cash Per Share	-0.19	0.53	0.06	1.31	0.55
Filing Date Shares Outstanding	13.94	13.9	13.81	13.8	13.75
Total Common Shares Outstanding	13.94	13.9	13.81	13.8	13.75
Working Capital	36.36	19.12	34.99	29.11	35.19
Book Value Per Share	6.53	5.03	5.55	5.16	5.20
Tangible Book Value	91	69.97	76.61	71.06	71.44
Tangible Book Value Per Share	6.53	5.03	5.55	5.15	5.19
Machinery	12.46	12.47	11.85	10.94	10.56
Leasehold Improvements	2.4	2.13	2.01	1.85	1.5

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