M.W. Trade 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	4.4	5.36	11.75	19.33	23.79	50
Cash & Short-Term Investments	4.4	5.36	11.75	19.33	23.79	50
Cash Growth	-66.60%	-54.39%	-39.20%	-18.76%	-52.42%	253.61%
Accounts Receivable	-	1.09	0.27	0.09	0.03	-
Other Receivables	-	1.16	0.17	0.07	0.06	-
Receivables	-	2.25	0.43	0.16	0.09	-
Prepaid Expenses	-	0.12	0.1	0.02	0.01	0.01
Other Current Assets	2.74	1.35	2.26	1.08	4.31	6.74
Total Current Assets	7.14	9.07	14.54	20.59	28.19	56.76
Property, Plant & Equipment	11.52	11.6	10.16	6.6	1.95	1.33
Goodwill	0.06	0.06	-	-	-	-
Other Intangible Assets	0.1	0.11	0.02	0.03	0	0
Long-Term Deferred Tax Assets	0.13	0.13	0.12	0.02	0.16	0.13
Other Long-Term Assets	0.06	0.07	1.02	2.04	6.53	10.8
Total Assets	19.01	21.04	25.86	29.27	36.83	69.02
Accounts Payable	-	0.35	0.12	0.14	0.02	0.06
Accrued Expenses	-	1.39	0.62	0.66	0.31	0.09
Current Portion of Leases	0.18	0.17	0.47	0.18	0.12	-
Other Current Liabilities	2.61	0.38	0.69	0.65	2.94	2.54
Total Current Liabilities	2.79	2.29	1.9	1.63	3.39	2.68
Long-Term Leases	1.14	1.11	0.02	0.49	0.57	-
Other Long-Term Liabilities	-	-	-	-	3.43	5.73
Total Liabilities	3.94	3.4	1.92	2.12	7.39	8.41
Common Stock	0.26	0.26	0.26	0.26	0.26	0.84
Additional Paid-In Capital	17.87	21.16	21.16	21.16	21.16	21.16
Retained Earnings	-3.43	25.43	30.24	34.01	36.84	38.61
Treasury Stock	-	-29.39	-29.39	-29.39	-29.39	-
Comprehensive Income & Other	0.58	0.58	0.58	0.58	0.58	-
Total Common Equity	15.29	18.04	22.85	26.61	29.45	60.61
Minority Interest	-0.21	-0.4	1.09	0.54	-	-
Shareholders' Equity	15.08	17.64	23.94	27.15	29.45	60.61
Total Liabilities & Equity	19.01	21.04	25.86	29.27	36.83	69.02
Total Debt	1.33	1.28	0.49	0.68	0.69	-
Net Cash (Debt)	3.08	4.08	11.26	18.65	23.1	50
Net Cash Growth	-75.49%	-63.79%	-39.64%	-19.26%	-53.81%	325.76%
Net Cash Per Share	1.54	2.03	5.13	7.30	4.70	5.96
Filing Date Shares Outstanding	2.55	2.55	2.55	2.55	2.55	8.38
Total Common Shares Outstanding	2.55	2.55	2.55	2.55	2.55	8.38
Working Capital	4.35	6.79	12.64	18.96	24.8	54.08
Book Value Per Share	5.99	7.07	8.95	10.43	11.54	7.23
Tangible Book Value	15.13	17.87	22.83	26.59	29.45	60.6
Tangible Book Value Per Share	5.93	7.00	8.94	10.42	11.54	7.23
Land	-	-	0.13	0.13	0.13	0.13
Buildings	-	-	1.72	1.72	1.72	1.72
Machinery	-	-	8.91	0.32	0.33	0.34
Construction In Progress	-	-	-	4.7	-	-