Novavis Group S.A. (WSE:NVG)

Novavis Group 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.09	1.62	2.05	2.01	0.82	0.63
Short-Term Investments	0.04	0.04	0.16	1.45	2.06	-
Cash & Short-Term Investments	2.13	1.66	2.21	3.46	2.88	0.63
Cash Growth	-30.40%	-24.93%	-36.05%	20.00%	354.26%	673.17%
Accounts Receivable	2.14	0.02	0.02	-	0.43	5.75
Other Receivables	1.09	6	6.59	3.77	2.17	8.64
Receivables	3.23	6.01	6.61	3.77	2.6	14.86
Inventory	-	-	-	-	-	0.27
Other Current Assets	-	0	0	0	-	-
Total Current Assets	5.36	7.67	8.82	7.23	5.48	15.76
Property, Plant & Equipment	0.03	0.04	0.08	0.13	0.16	0.13
Long-Term Investments	0.05	0.05	0.09	0.12	0.08	0.13
Other Intangible Assets	-	-	-	-	-	0.03
Long-Term Accounts Receivable	25.94	25.75	21.62	10.16	2.17	0.2
Long-Term Deferred Tax Assets	0.75	0.57	0.54	0.76	1.2	1.13
Other Long-Term Assets	-	-	0	0.01	-	-
Total Assets	32.13	34.09	31.15	18.4	9.09	17.38
Accounts Payable	25.37	0.35	2.24	1.92	1.72	1.65
Short-Term Debt	1.81	2.82	0.02	0.08	1.43	1.64
Current Portion of Leases	-	0.07	-	0.04	-	-
Current Income Taxes Payable	0.05	0.22	0.15	-	-	0.51
Other Current Liabilities	0.18	25.08	18.95	10.97	1.98	0.81
Total Current Liabilities	27.4	28.54	21.35	13.01	5.12	4.6
Long-Term Debt	-	-	-	-	-	0.2
Long-Term Leases	-	-	0.1	0.09	-	-
Long-Term Unearned Revenue	-	-	-	-	-	0.05
Other Long-Term Liabilities	-	-	-	-	0.13	3.96
Total Liabilities	27.4	28.54	21.46	13.1	5.25	8.81
Common Stock	3.5	3.5	3.5	3.5	3.5	3.5
Additional Paid-In Capital	0.86	0.86	0.86	0.86	0.86	0.54
Retained Earnings	-0.69	0.08	3.92	-0.79	-3.16	-0.05
Comprehensive Income & Other	0.01	0.01	0.01	0.01	0.01	-0
Total Common Equity	3.68	4.44	8.29	3.57	1.21	4
Minority Interest	1.05	1.11	1.4	1.74	2.63	4.58
Shareholders' Equity	4.73	5.55	9.69	5.31	3.84	8.58
Total Liabilities & Equity	32.13	34.09	31.15	18.4	9.09	17.38
Total Debt	1.81	2.9	0.12	0.21	1.43	1.83
Net Cash (Debt)	0.32	-1.24	2.09	3.25	1.45	-1.2
Net Cash Growth	-89.08%	-	-35.68%	123.25%	-	-
Net Cash Per Share	0.01	-0.04	0.06	0.09	0.04	-0.03
Filing Date Shares Outstanding	38.25	35.02	35.02	35.02	35.02	35.02
Total Common Shares Outstanding	38.25	35.02	35.02	35.02	35.02	35.02
Working Capital	-22.04	-20.87	-12.54	-5.78	0.36	11.16
Book Value Per Share	0.10	0.13	0.24	0.10	0.03	0.11
Tangible Book Value	3.68	4.44	8.29	3.57	1.21	3.96
Tangible Book Value Per Share	0.10	0.13	0.24	0.10	0.03	0.11

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