Grempco Spólka Akcyjna Balance Sheet

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	3.22	2.37	10.11	8.23	5.88	4.24
Short-Term Investments	0.51	0.31	0.31	0.51	0.31	2.05
Cash & Short-Term Investments	3.73	2.68	10.43	8.75	6.19	6.29
Cash Growth	63.36%	-74.29%	19.18%	41.31%	-1.55%	97.22%
Accounts Receivable	0.05	0.06	0.42	0.35	0.42	0.34
Other Receivables	0.84	0.84	0.62	0.53	0.49	0.46
Receivables	0.89	0.9	1.05	0.88	0.91	0.79
Inventory	0.01	0.01	0.01	0.01	0.01	0.01
Total Current Assets	4.63	3.59	11.48	9.63	7.11	7.09
Property, Plant & Equipment	0.05	0.05	0.07	0.06	0.01	0.02
Long-Term Investments	41.45	41.37	40.4	39.53	39.61	37.71
Other Intangible Assets	0.23	0.23	1.04	1.04	1.04	1.04
Other Long-Term Assets	17.46	17.47	8.85	8.85	8.86	8.82
Total Assets	63.81	62.71	61.83	59.12	56.63	54.69
Accounts Payable	0.02	0.03	0.1	0.12	0.02	0.02
Accrued Expenses	0.09	0.03	0.03	0.02	0.02	0.01
Current Portion of Long-Term Debt	0.3	0.3	0.12	0.28	0.08	0.14
Current Income Taxes Payable	0.05	0.05	0.05	0.03	0.04	0.04
Other Current Liabilities	0	0.01	0	0	0	0
Total Current Liabilities	0.46	0.42	0.31	0.45	0.16	0.2
Long-Term Debt	0.24	0.33	0.05	0.18	-	0.08
Other Long-Term Liabilities	3.97	3.97	5.21	4.56	4.86	5.1
Total Liabilities	4.67	4.72	5.57	5.18	5.02	5.38
Common Stock	2.46	2.46	2.46	2.46	2.46	2.46
Additional Paid-In Capital	21.29	21.29	19.78	17.46	15.15	12.9
Retained Earnings	3.7	2.54	2.33	2.32	2.31	2.25
Comprehensive Income & Other	31.69	31.69	31.69	31.69	31.69	31.69
Shareholders' Equity	59.15	57.99	56.26	53.93	51.61	49.3
Total Liabilities & Equity	63.81	62.71	61.83	59.12	56.63	54.69
Total Debt	0.54	0.64	0.18	0.46	0.08	0.22
Net Cash (Debt)	3.19	2.04	10.25	8.29	6.11	6.07
Net Cash Growth	64.86%	-80.05%	23.59%	35.72%	0.65%	114.79%
Net Cash Per Share	0.13	0.08	0.42	0.34	0.25	0.25
Filing Date Shares Outstanding	24.61	24.61	24.61	24.61	24.61	24.61
Total Common Shares Outstanding	24.61	24.61	24.61	24.61	24.61	24.61
Working Capital	4.17	3.17	11.17	9.18	6.94	6.89
Book Value Per Share	2.40	2.36	2.29	2.19	2.10	2.00
Tangible Book Value	58.91	57.76	55.22	52.89	50.57	48.26
Tangible Book Value Per Share	2.39	2.35	2.24	2.15	2.05	1.96