Games Operators S.A. (WSE: GOP)

Games Operators 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	6.28	7.33	9.12	14	12.23	2.74
Short-Term Investments	9.1	-	4.04	-	-	1.95
Cash & Short-Term Investments	15.39	7.33	13.16	14	12.23	4.69
Cash Growth	86.49%	-44.34%	-5.95%	14.40%	161.11%	56.01%
Accounts Receivable	4.88	0.06	0.61	1.61	0.75	0.78
Other Receivables	0.08	1.4	1	1.06	0.82	0.43
Receivables	4.96	1.46	1.61	2.66	1.57	1.22
Inventory	6.7	8.31	5.68	2.31	3.61	4.24
Other Current Assets	-	0.6	0.75	0.46	0.21	0.04
Total Current Assets	27.05	17.7	21.19	19.43	17.62	10.18
Property, Plant & Equipment	0.36	0.33	0.47	0.72	0.12	0.14
Long-Term Investments	0.04	0.04	-	-	-	-
Goodwill	0.16	0.16	0.14	0.14	0.14	0.14
Other Intangible Assets	-	0.01	0.05	0.05	0.28	0.41
Long-Term Deferred Tax Assets	0.44	0.73	0.28	0.07	0.05	-
Long-Term Deferred Charges	3.52	3.8	-	-	-	-
Other Long-Term Assets	0.72	0.72	0.71	0.09	0.09	0
Total Assets	32.28	23.48	22.84	20.49	18.3	10.86
Accounts Payable	3.59	0.84	0.29	0.33	0.1	0.04
Accrued Expenses	0.13	0.2	0.31	0.14	0.11	0.02
Current Portion of Leases	0.21	0.19	0.16	0.17	-	-
Current Income Taxes Payable	-	-	-	-	-	0.07
Current Unearned Revenue	0.95	4.17	1.4	0.17	0.23	-
Other Current Liabilities	0.68	0.13	0.08	0.02	0.01	0.03
Total Current Liabilities	5.56	5.52	2.23	0.84	0.44	0.17
Long-Term Leases	-	0.12	0.27	0.46	-	-
Long-Term Deferred Tax Liabilities	0.34	0.38	0.32	0.13	0.14	-
Other Long-Term Liabilities	-	-	-	0.02	0.04	0
Total Liabilities	5.9	6.02	2.83	1.45	0.62	0.17
Common Stock	0.55	0.55	0.55	0.54	0.54	0.51
Additional Paid-In Capital	5.07	5.07	5.07	15.31	15.26	5.96
Retained Earnings	18.17	9.26	11.8	0.61	0.03	4.22
Comprehensive Income & Other	2.58	2.58	2.58	2.58	1.85	-
Shareholders' Equity	26.37	17.46	20.01	19.05	17.68	10.69
Total Liabilities & Equity	32.28	23.48	22.84	20.49	18.3	10.86
Total Debt	0.21	0.31	0.43	0.64	-	-
Net Cash (Debt)	15.18	7.02	12.73	13.36	12.23	4.69
Net Cash Growth	92.70%	-44.88%	-4.69%	9.21%	161.11%	56.01%
Net Cash Per Share	2.76	1.28	2.32	2.49	2.32	0.93
Filing Date Shares Outstanding	5.45	5.5	5.5	5.42	5.35	5.35
Total Common Shares Outstanding	5.45	5.5	5.5	5.42	5.35	5.1
Working Capital	21.49	12.18	18.96	18.59	17.18	10.01
Book Value Per Share	4.84	3.17	3.64	3.51	3.31	2.10
Tangible Book Value	26.22	17.29	19.82	18.86	17.27	10.14
Tangible Book Value Per Share	4.81	3.14	3.60	3.48	3.23	1.99
Machinery	-	-	-	0.15	0.15	-

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