Milisystem 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	3.04	9.64	1.39	5.37	0.21	-
Short-Term Investments	6.89	4.25	0.04	0.08	-	-
Cash & Short-Term Investments	9.93	13.88	1.42	5.45	0.21	-
Cash Growth	7206.84%	877.44%	-73.93%	2522.58%	245.43%	-
Accounts Receivable	0.92	0.94	1.49	1.02	0.95	0.07
Inventory	0.22	0.22	0.26	0.29	0.07	-
Other Current Assets	0	0.01	0	0	0	0
Total Current Assets	11.08	12.93	3.15	6.72	1.23	0.12
Net Property, Plant & Equipment	0.12	0.13	0.46	0.22	0.08	-
Goodwill	0.45	1.01	1.4	0.84	1.1	-
Long-Term Investments	0.08	0.05	0.05	0	-	-
Other Long-Term Assets	0.11	0.05	0	0	-	-
Total Assets	11.73	13.64	4.34	7.36	1.86	0.12
Accounts Payable	0.11	2.17	1.48	2.64	0.07	-
Accrued Expenses	0.13	0.24	0.46	1.96	0.01	-
Short-Term Debt	0.07	0.4	0.25	0.17	1.74	-
Other Current Liabilities	0.12	0.13	0.08	1.67	0.03	-
Total Current Liabilities	0.28	1.75	1.47	3.59	1.79	0
Other Long-Term Liabilities	0	0	0.11	0.06	0.03	-
Total Long-Term Liabilities	0	0	0.11	0.06	0.03	-
Total Liabilities	0.33	1.81	1.61	4.41	1.82	0
Common Stock	8.69	8.69	1.1	1.1	1.1	1.1
Additional Paid-in Capital	4.59	4.59	2.38	0.73	0.73	0.73
Retained Earnings	-2.2	-1.84	-1.17	0.76	-1.83	-1.71
Total Common Shareholders' Equity	11.08	11.43	2.32	2.59	0	0.12
Minority Interest	0.32	0.4	0.41	0.36	0.03	-
Shareholders' Equity	0.32	0.4	0.41	0.36	0.03	0.12
Total Liabilities & Equity	11.73	13.64	4.34	7.36	1.86	0.12
Total Debt	0.07	0.4	0.25	0.17	1.74	0
Net Cash (Debt)	9.86	13.48	1.18	5.28	-1.53	-0
Net Cash Growth	-	1046.89%	-77.73%	-	-	-
Net Cash Per Share	0.82	1.12	0.11	0.48	-	-
Book Value	11.08	11.43	2.32	2.59	0	0.12
Book Value Per Share	0.92	0.95	0.21	0.24	-	0.01
Tangible Book Value	10.62	10.42	0.92	1.75	-1.1	0.12
Tangible Book Value Per Share	0.88	0.87	0.08	0.16	-	0.01