Energoaparatura Balance Sheet

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

Millions PLN. 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
Cash & Equivalents	-	2.12	6.22	6.63	5.65
Short-Term Investments	-	0.7	1	-	-
Cash & Short-Term Investments	17.32	2.82	7.22	6.63	5.65
Cash Growth	514.77%	-60.98%	8.85%	17.38%	26.93%
Accounts Receivable	-	18.3	22.12	17.65	14.75
Other Receivables	-	0.03	1.06	0.11	0.2
Receivables	-	18.32	23.19	17.76	14.95
Inventory	-	4.49	2.52	2.42	4.89
Restricted Cash	-	1.53	0.29	0.12	0.39
Other Current Assets	-	0.54	0.26	0.3	0.59
Total Current Assets	-	27.7	33.47	27.23	26.47
Property, Plant & Equipment	-	3.61	3.58	3.29	3.79
Other Intangible Assets	-	0.06	0.16	0.48	0.85
Long-Term Deferred Tax Assets	-	0.38	0.45	0.4	0.52
Long-Term Deferred Charges	-	-	-	-	0.01
Other Long-Term Assets	-	0.14	0.16	0.13	0.16
Total Assets	-	31.88	37.81	31.52	31.79
Accounts Payable	-	4.3	12.16	4.18	5.98
Accrued Expenses	-	0.85	1.31	1.1	0.92
Current Portion of Long-Term Debt	-	0.31	0.41	1.22	1.22
Current Portion of Leases	-	0.22	0.21	0.21	0.16
Current Income Taxes Payable	-	2.01	0.98	1.76	0.52
Current Unearned Revenue	-	-	0.02	0.01	-
Other Current Liabilities	-	1.19	0.83	0.62	1.38
Total Current Liabilities	-	8.88	15.92	9.1	10.18
Long-Term Debt	-	-	0.31	1.22	1.22
Long-Term Leases	-	0.22	0.19	0.18	0.17
Pension & Post-Retirement Benefits	-	0.22	0.27	0.2	0.19
Long-Term Deferred Tax Liabilities	-	0.13	0.08	0.07	0.1
Total Liabilities	-	9.45	16.76	10.78	11.86
Common Stock	-	3.94	3.94	3.94	3.94
Additional Paid-In Capital	-	6.61	6.61	6.61	6.61
Retained Earnings	-	8.6	7.22	8.91	8.1
Comprehensive Income & Other	-	3.28	3.28	1.28	1.28
Shareholders' Equity	23.6	22.43	21.06	20.74	19.93
Total Liabilities & Equity	-	31.88	37.81	31.52	31.79
Total Debt	0.33	0.74	1.11	2.84	2.77
Net Cash (Debt)	16.99	2.07	6.11	3.8	2.88
Net Cash Growth	719.24%	-66.04%	60.92%	31.63%	83.28%
Net Cash Per Share	0.86	0.11	0.31	0.19	0.15
Filing Date Shares Outstanding	19.68	19.68	19.68	19.68	19.68
Total Common Shares Outstanding	19.68	19.68	19.68	19.68	19.68
Working Capital	-	18.82	17.55	18.12	16.29
Book Value Per Share	1.20	1.14	1.07	1.05	1.01
Tangible Book Value	23.56	22.37	20.9	20.26	19.09
Tangible Book Value Per Share	1.20	1.14	1.06	1.03	0.97
Land	-	0.18	0.18	-	0.18
Buildings	-	4.37	4.49	-	4.49
Machinery	-	6.24	6.04	-	5.94

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