Legimi S.A. (WSE:LEG)

Legimi Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	3.78	7.58	3.15	2.43	3.79	3.49
Short-Term Investments	0.23	0.27	-	0.02	0.02	0.02
Cash & Short-Term Investments	4.01	7.85	3.15	2.45	3.8	3.51
Cash Growth	-45.26%	149.30%	28.30%	-35.44%	8.41%	690.64%
Accounts Receivable	3.93	3.63	3.68	2.64	2.01	2.69
Other Receivables	3.8	3.05	5.61	0.99	1.13	1.25
Receivables	7.73	6.67	9.29	3.63	3.15	3.93
Inventory	1.11	1.12	0.1	0.03	0.03	0.03
Prepaid Expenses	-	-	-	0.65	-	-
Other Current Assets	-	-	-	-	-	0
Total Current Assets	12.85	15.64	12.54	6.76	6.98	7.47
Property, Plant & Equipment	1.44	1.63	0.65	0.58	0.65	0.9
Long-Term Investments	0.12	0.12	0.26	0.26	0.36	0.33
Other Intangible Assets	0.4	0.26	0.03	0.46	6.51	5.75
Long-Term Deferred Tax Assets	0.64	0.64	0.1	-	-	-
Long-Term Deferred Charges	7.65	8.95	6.96	7.9	-	-
Other Long-Term Assets	1.28	0.49	1.05	1.33	3.32	3.01
Total Assets	24.38	27.74	21.6	17.29	17.82	17.46
Accounts Payable	6.81	7.72	7.69	5.57	3.88	3.24
Accrued Expenses	9.72	13.74	9.14	5.94	4.38	3.8
Short-Term Debt	-	-	-	-	-	0.09
Current Portion of Long-Term Debt	-	0.39	1.21	1.51	5.11	3.08
Current Income Taxes Payable	0.53	0.62	0.61	0.41	0.37	0.29
Other Current Liabilities	0.05	0.05	0.04	0.02	0.02	0.07
Total Current Liabilities	17.11	22.51	18.68	13.45	13.75	10.57
Long-Term Debt	-	-	0.39	1.46	1	4.44
Long-Term Deferred Tax Liabilities	0.58	0.58	0.47	0.37	0.14	0.11
Other Long-Term Liabilities	0	-0	-0	-	-	0.04
Total Liabilities	17.9	23.09	19.54	15.28	14.89	15.23
Common Stock	0.16	0.16	0.16	0.15	0.14	0.14
Additional Paid-In Capital	16.49	12.44	17.19	14.7	10.8	11.22
Retained Earnings	-17.96	-15.66	-16.8	-14.43	-9.47	-10.68
Comprehensive Income & Other	7.79	7.71	1.5	1.59	1.42	1.41
Total Common Equity	6.48	4.65	2.05	2.01	2.89	2.09
Minority Interest	-	-	0.01	0	0.03	0.14
Shareholders' Equity	6.48	4.65	2.06	2.01	2.93	2.23
Total Liabilities & Equity	24.38	27.74	21.6	17.29	17.82	17.46
Total Debt	-	0.39	1.6	2.97	6.11	7.61
Net Cash (Debt)	4.01	7.46	1.55	-0.52	-2.31	-4.1
Net Cash Growth	-38.05%	380.40%	-	-	-	-
Net Cash Per Share	2.48	4.61	1.00	-0.35	-1.63	-2.90
Filing Date Shares Outstanding	1.62	1.62	1.55	1.48	1.42	1.42
Total Common Shares Outstanding	1.62	1.62	1.55	1.48	1.42	1.42
Working Capital	-4.26	-6.87	-6.14	-6.69	-6.77	-3.1
Book Value Per Share	4.01	2.87	1.32	1.36	2.04	1.48
Tangible Book Value	6.08	4.39	2.02	1.56	-3.62	-3.66
Tangible Book Value Per Share	3.76	2.71	1.30	1.05	-2.55	-2.58
Buildings	-	-	0.14	0.14	0.14	0.14
Machinery	-	0.3	0.22	0.06	0.06	0.11
Construction In Progress	-	1.48	0.36	0.36	0.36	0.56

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.