Black Point S.A. (WSE:BPN)

Black Point Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.31	0.72	0.88	2.28	0.75	6.98
Cash & Short-Term Investments	2.31	0.72	0.88	2.28	0.75	6.98
Cash Growth	300.88%	-18.50%	-61.34%	204.16%	-89.27%	425.40%
Accounts Receivable	4.38	4.04	3.82	5.13	6.71	5.96
Other Receivables	0.4	0.16	0.13	0.41	0.74	1.23
Receivables	4.77	4.2	4	5.54	7.45	7.19
Inventory	4.1	4.92	3.2	4.86	8.24	9.5
Prepaid Expenses	-	0.03	0.08	-	0.16	-
Restricted Cash	-	0.02	0.02	0.04	0.09	0.12
Other Current Assets	-	0.08	0.11	-	0.11	-
Total Current Assets	11.18	9.97	8.29	12.72	16.79	23.79
Property, Plant & Equipment	4.4	4.37	4.37	4.3	4.97	5.3
Long-Term Investments	0.47	0.47	0.47	5.7	6.09	-
Other Intangible Assets	0.32	0.4	0.22	0.84	2.05	2.9
Long-Term Deferred Tax Assets	0.3	0.31	0.34	0.27	0.55	0.56
Other Long-Term Assets	-	-	0.05	0.18	-	-
Total Assets	16.67	15.51	13.73	24.03	30.46	32.56
Accounts Payable	2.85	2.8	1.87	3.23	5.33	5.92
Accrued Expenses	0.17	0.15	0.19	0.23	0.42	0.37
Current Portion of Long-Term Debt	2.21	2.23	0	0.29	2.9	2.34
Current Portion of Leases	0.14	0.15	0.02	0.1	0.18	-
Current Income Taxes Payable	0.46	0.29	0.44	0.43	0.67	0.61
Current Unearned Revenue	0.41	0.05	0.06	0.01	0.01	0.01
Other Current Liabilities	1.4	0.3	0.37	9.3	1	0.97
Total Current Liabilities	7.62	5.97	2.96	13.59	10.51	10.22
Long-Term Debt	-	-	-	-	0.12	1.16
Long-Term Leases	0.08	0.08	0.13	0.14	0.35	0.47
Long-Term Unearned Revenue	0.11	0.07	0.11	0.07	0.01	0.02
Long-Term Deferred Tax Liabilities	0	0.01	0.01	0.06	0.05	0.01
Other Long-Term Liabilities	-	-	-	-	-	0.08
Total Liabilities	7.81	6.12	3.22	13.86	11.04	11.97
Common Stock	0.6	0.6	0.6	0.6	0.6	0.6
Additional Paid-In Capital	9.92	9.92	9.56	8.7	16.56	17.45
Retained Earnings	-1.66	-1.13	0.35	0.86	1.89	2.11
Comprehensive Income & Other	0.01	0.01	0.01	0.01	0.01	0.01
Total Common Equity	8.86	9.4	10.52	10.17	19.07	20.17
Minority Interest	-	-	-	-	0.35	0.42
Shareholders' Equity	8.86	9.4	10.52	10.17	19.42	20.59
Total Liabilities & Equity	16.67	15.51	13.73	24.03	30.46	32.56
Total Debt	2.43	2.46	0.16	0.52	3.56	3.98
Net Cash (Debt)	-0.12	-1.74	0.72	1.76	-2.81	3.01
Net Cash Growth	-	-	-58.85%	-	-	-
Net Cash Per Share	-0.01	-0.14	0.06	0.15	-0.23	0.25
Filing Date Shares Outstanding	12	12	12	12	12	12
Total Common Shares Outstanding	12	12	12	12	12	12
Working Capital	3.56	4	5.33	-0.86	6.28	13.57
Book Value Per Share	0.74	0.78	0.88	0.85	1.59	1.68
Tangible Book Value	8.55	9	10.29	9.33	17.02	17.27
Tangible Book Value Per Share	0.71	0.75	0.86	0.78	1.42	1.44
Land	-	1.99	1.99	1.99	1.99	1.99
Buildings	-	4.3	4.15	4.15	4.42	4.34
Machinery	-	3.33	3.23	3.13	3.79	3.91
Construction In Progress	-	0.41	0.44	0.24	0.08	0.05

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