Carlson Investments SE (WSE: CAI)

Carlson Investments SE Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.27	0.55	0.12	0.59	0.02	0
Short-Term Investments	2.16	4.22	3.98	3.71	2.48	-
Cash & Short-Term Investments	2.43	4.77	4.1	4.31	2.51	0
Cash Growth	-57.22%	16.39%	-4.80%	71.84%	349482.43%	-63.40%
Accounts Receivable	3.84	3.62	3.34	2.49	3.44	0.44
Other Receivables	3.8	4.04	6.01	6.6	4.49	0.02
Receivables	7.64	7.66	9.35	9.08	7.93	0.45
Inventory	0.06	0.06	0.05	0.05	0.05	0.45
Prepaid Expenses	0.34	0.05	0.34	0.42	0	-
Other Current Assets	-	0.23	-	-0	0.01	0
Total Current Assets	10.47	12.77	13.84	13.87	10.5	0.91
Property, Plant & Equipment	-	-	-	-	0	-
Long-Term Investments	4.24	10.3	11.2	10.58	0.93	6.21
Goodwill	2.95	4.34	6.19	13.12	13.87	-
Other Intangible Assets	0.01	0.01	0.1	0.08	0	1.04
Long-Term Deferred Tax Assets	-	-	-	-	0.12	0.12
Long-Term Deferred Charges	-	-	-	-	0.01	-
Other Long-Term Assets	10.28	1.32	1.2	0.91	0.92	-
Total Assets	27.94	28.75	32.54	38.55	26.35	8.28
Accounts Payable	1.6	1.91	2.18	2.16	2.47	0.12
Accrued Expenses	0.16	0.19	0.18	0.31	0.44	0.48
Current Portion of Long-Term Debt	1.07	1.05	1.15	0.89	0.65	0.06
Current Income Taxes Payable	0.43	0.34	0.1	0.07	0.21	0.03
Other Current Liabilities	0.8	0.7	3.06	1.5	1.18	0.42
Total Current Liabilities	4.06	4.18	6.66	4.93	4.95	1.11
Long-Term Debt	1.47	0.43	0.09	0.2	0.01	-
Long-Term Deferred Tax Liabilities	0.11	0.11	-	-	0.09	0.09
Other Long-Term Liabilities	-0	-	0.25	0.38	0.08	-
Total Liabilities	5.63	4.72	7	5.51	5.13	1.2
Common Stock	35.4	33.11	30.74	31.82	22.08	11.08
Additional Paid-In Capital	13.02	13.73	1.66	11.24	9.86	0.38
Retained Earnings	-28.38	-27.1	-9.15	-10.83	-11.45	-5.11
Comprehensive Income & Other	1.75	3.76	1.82	0.73	0.73	0.73
Total Common Equity	21.79	23.5	25.07	32.96	21.22	7.08
Minority Interest	0.52	0.53	0.47	0.08	-	-
Shareholders' Equity	22.31	24.03	25.54	33.04	21.22	7.08
Total Liabilities & Equity	27.94	28.75	32.54	38.55	26.35	8.28
Total Debt	2.54	1.48	1.24	1.09	0.66	0.06
Net Cash (Debt)	-0.11	3.29	2.86	3.22	1.85	-0.06
Net Cash Growth	-	14.86%	-11.06%	74.46%	-	-
Net Cash Per Share	-0.01	0.38	0.36	0.40	0.33	-0.02
Filing Date Shares Outstanding	9.19	8.97	8.56	7.96	5.52	2.77
Total Common Shares Outstanding	9.19	8.56	7.96	7.96	5.52	2.77
Working Capital	6.41	8.59	7.19	8.94	5.55	-0.2
Book Value Per Share	2.37	2.75	3.15	4.14	3.84	2.56
Tangible Book Value	18.83	19.15	18.78	19.77	7.35	6.04
Tangible Book Value Per Share	2.05	2.24	2.36	2.48	1.33	2.18
Machinery	-	-	-	0.31	-	0.14

Source: S&P Capital IQ. Standard template. Financial Sources.