Incuvo Balance Sheet

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	4.29	3.03	8.44	6.11	1.77	1.57
Cash & Short-Term Investments	4.29	3.03	8.44	6.11	1.77	1.57
Cash Growth	-27.79%	-64.06%	38.09%	246.09%	12.36%	-
Accounts Receivable	4.59	5.98	2.5	2.67	0.57	0.01
Other Receivables	0.96	0.84	0.58	0.37	0.05	0.18
Receivables	5.55	6.83	3.09	3.04	0.62	0.18
Inventory	-	-	-	-	0.12	0.27
Prepaid Expenses	-	0.03	0.04	0.11	0	0
Other Current Assets	-	0.04	0.65	-	-	0
Total Current Assets	9.84	9.92	12.21	9.26	2.5	2.04
Property, Plant & Equipment	1.8	1.91	0.35	0.25	0.03	0.04
Long-Term Investments	-	-	-	-	0.29	-
Goodwill	-	-	-	-	-	0.37
Other Intangible Assets	0.02	0.02	-	-	-	0.71
Long-Term Deferred Tax Assets	0.32	0.07	0.28	0.3	0	0.05
Long-Term Deferred Charges	3.81	4.38	7.61	3.48	0.46	0.95
Other Long-Term Assets	0.08	0.08	0.37	3.87	5.46	1.74
Total Assets	15.85	16.38	20.82	17.17	8.75	5.9
Accounts Payable	1.82	1.71	2.03	1.68	0.1	0.11
Accrued Expenses	0.34	0.34	0.37	0.34	0.35	0.22
Short-Term Debt	-	-	-	-	0.03	0.08
Current Income Taxes Payable	0.15	0.15	0.1	0.21	0.37	0.07
Current Unearned Revenue	1.33	1.33	1.66	1.24	0.1	0.15
Other Current Liabilities	0.11	0.11	0.11	0.09	0.08	0.07
Total Current Liabilities	3.75	3.63	4.27	3.55	1.03	0.71
Long-Term Unearned Revenue	0.96	1.31	2.54	2.87	3.61	0.4
Long-Term Deferred Tax Liabilities	0.03	0.04	0.12	0.1	0	0
Other Long-Term Liabilities	-	-	-	-	0.06	0.09
Total Liabilities	4.74	4.99	6.94	6.52	4.7	1.2
Common Stock	7.16	7.16	7.14	7.14	7.14	7.14
Additional Paid-In Capital	6.53	6.53	3.51	2.2	2.2	2.36
Retained Earnings	-2.85	-2.56	3.03	1.31	-5.34	-4.83
Comprehensive Income & Other	0.27	0.26	0.21	-	-	-
Total Common Equity	11.11	11.39	13.88	10.65	4	4.67
Minority Interest	-	-	-	-	0.05	0.03
Shareholders' Equity	11.11	11.39	13.88	10.65	4.05	4.7
Total Liabilities & Equity	15.85	16.38	20.82	17.17	8.75	5.9
Total Debt	-	-	-	-	0.03	0.08
Net Cash (Debt)	4.29	3.03	8.44	6.11	1.73	1.49
Net Cash Growth	-27.79%	-64.06%	38.09%	252.75%	16.41%	-
Net Cash Per Share	0.30	0.21	0.59	0.43	0.12	0.10
Filing Date Shares Outstanding	14.32	14.32	14.28	14.28	14.28	14.28
Total Common Shares Outstanding	14.32	14.32	14.28	14.28	14.28	14.28
Working Capital	6.09	6.29	7.94	5.71	1.47	1.33
Book Value Per Share	0.78	0.80	0.97	0.75	0.28	0.33
Tangible Book Value	11.09	11.38	13.88	10.65	4	3.59
Tangible Book Value Per Share	0.77	0.79	0.97	0.75	0.28	0.25
Buildings	-	1.8	-	-	-	-
Machinery	-	0.77	0.68	0.34	0.08	0.16

Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.