Mex Polska 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	Sep '25 Sep 30, 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	6.11	6.61	7.59	7.64	7.49	4.43
Cash & Short-Term Investments	6.11	6.61	7.59	7.64	7.49	4.43
Cash Growth	-9.46%	-12.90%	-0.56%	1.91%	69.22%	33.68%
Accounts Receivable	1.47	1.08	1.17	0.82	1.14	0.69
Other Receivables	1.9	2.58	1.1	1.18	0.93	1.59
Receivables	3.38	3.67	2.39	2.11	2.16	2.29
Inventory	1.89	1.83	1.73	1.43	1.28	0.76
Other Current Assets	0.78	0.35	0.31	0.48	1.01	0.21
Total Current Assets	12.16	12.47	12.02	11.66	11.95	7.69
Property, Plant & Equipment	60.66	54.65	41.76	40.91	41.88	33.84
Long-Term Investments	0.01	0.02	0.02	0.01	0.01	0.01
Goodwill	8.43	8.43	8.35	8.02	7.96	7.96
Other Intangible Assets	0.17	0.12	0.14	0.01	0.01	0.01
Long-Term Deferred Tax Assets	2.5	1.96	1.5	1.44	1.79	1.56
Long-Term Deferred Charges	-	-	-	0	0	0
Other Long-Term Assets	1.87	2.6	1.75	2.43	2.37	2.79
Total Assets	85.81	80.25	65.56	64.52	66	53.95
Accounts Payable	3.21	3.46	3.03	2.83	2.7	3.44
Accrued Expenses	0.62	3.36	2.47	2.1	1.43	1.02
Current Portion of Long-Term Debt	4.91	2.17	1.45	2.58	7.07	5.51
Current Portion of Leases	8.38	8.96	7.41	6.74	6.27	6.03
Current Income Taxes Payable	3.32	2.69	2.21	1.64	1.54	1.97
Current Unearned Revenue	1.61	1.21	1.38	1.19	0.78	0.9
Other Current Liabilities	3.86	0.38	0.53	1.35	1.33	0.5
Total Current Liabilities	25.9	22.22	18.47	18.43	21.11	19.38
Long-Term Debt	0.37	1	-	1.01	2.46	7.3
Long-Term Leases	41.17	37.78	29.54	30.36	32.95	24.78
Long-Term Unearned Revenue	1.57	1.62	0.42	1.34	1.01	1.41
Long-Term Deferred Tax Liabilities	0.58	0.58	0.49	0.5	0.54	0.55
Other Long-Term Liabilities	-	-	-	-	0.09	0.09
Total Liabilities	69.58	63.2	48.91	51.64	58.16	53.51
Common Stock	0.77	0.77	0.77	0.77	0.77	0.77
Additional Paid-In Capital	8.21	8.21	8.21	13.52	13.52	13.52
Retained Earnings	-5.55	-0.78	0.11	-3.5	-8.05	-18.47
Comprehensive Income & Other	11.71	7.34	6.13	1.83	1.72	5.89
Total Common Equity	15.15	15.54	15.22	12.63	7.95	1.71
Minority Interest	1.08	1.51	1.42	0.25	-0.11	-1.27
Shareholders' Equity	16.22	17.05	16.64	12.88	7.84	0.45
Total Liabilities & Equity	85.81	80.25	65.56	64.52	66	53.95
Total Debt	54.83	49.91	38.4	40.69	48.75	43.61
Net Cash (Debt)	-48.72	-43.3	-30.8	-33.05	-41.25	-39.19
Net Cash Per Share	-6.36	-5.65	-4.02	-4.31	-4.68	-5.11
Filing Date Shares Outstanding	7.67	7.67	7.67	7.67	7.67	7.67
Total Common Shares Outstanding	7.67	7.67	7.67	7.67	7.67	7.67
Working Capital	-13.74	-9.75	-6.45	-6.77	-9.16	-11.69
Book Value Per Share	1.98	2.03	1.99	1.65	1.04	0.22
Tangible Book Value	6.55	6.99	6.73	4.6	-0.02	-6.26
Tangible Book Value Per Share	0.85	0.91	0.88	0.60	-0.00	-0.82
Buildings	-	17.38	13.89	12.84	11.39	11.15
Machinery	-	7	5.65	4.77	4.4	3.84
Construction In Progress	-	0.69	0.3	0.4	0.14	0.05

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