ORGANIC Farma Zdrowia 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	1.98	2.5	2.4	3.14	3.05	4.49
Short-Term Investments	-	0	0.01	0.03	1.78	14.28
Cash & Short-Term Investments	1.98	2.5	2.42	3.16	4.84	18.77
Cash Growth	16.14%	3.68%	-23.63%	-34.62%	-74.22%	424.91%
Accounts Receivable	-	9.21	8.11	7.07	6.95	6.27
Inventory	13.03	13.19	9.02	8.52	9.17	9.46
Other Current Assets	0.27	0.34	0.34	0.42	0.28	0.35
Total Current Assets	25.98	25.23	19.89	19.17	21.24	34.84
Net Property, Plant & Equipment	11.83	11.12	11.27	12.11	14.54	17.47
Other Intangible Assets	1.07	4.64	3.65	2.35	2.29	2.59
Goodwill	3.34	3.53	2.53	1.61	1.85	2.09
Long-Term Investments	0.2	0.2	0.13	0.13	0.2	0.2
Other Long-Term Assets	1.12	1.12	1.3	6.29	6.28	6.72
Total Assets	36.39	35.56	29.39	30.47	33.78	49.4
Accounts Payable	23.16	23.7	17.64	20.28	34.45	31.07
Accrued Expenses	2.56	3.17	1.82	1.53	-	11.7
Short-Term Debt	6.63	5.12	2.24	3.04	-	3.56
Other Current Liabilities	1.08	2.27	2.82	2.91	3.99	10.27
Total Current Liabilities	33.42	23.7	17.64	20.28	34.45	31.07
Long-Term Debt	4.96	4.55	5.63	5.65	0.18	3.49
Other Long-Term Liabilities	0.37	0.46	0.45	0.81	1.48	3.99
Total Long-Term Liabilities	5.33	4.55	5.63	5.65	0.18	3.49
Total Liabilities	29.41	29.48	24.72	27.41	36.95	41.17
Common Stock	5.5	5.5	5.5	5.5	5.5	5.5
Additional Paid-in Capital	-	0	0	0	87.43	86.18
Accumulated Other Comprehensive Income	-	0	0	0	2.41	23.07
Retained Earnings	1.48	0.57	-0.83	-2.45	-53.59	-51.27
Shareholders' Equity	6.98	6.08	4.67	3.06	-3.17	8.24
Total Liabilities & Equity	36.39	35.56	29.39	30.47	33.78	49.4
Total Debt	11.59	9.67	7.87	8.69	0.18	7.05
Net Cash (Debt)	-9.61	-7.17	-5.45	-5.52	4.66	11.72
Net Cash Growth	-	-	-	-	-60.24%	-
Net Cash Per Share	-1.76	-1.30	-0.99	-1.00	0.85	2.13
Book Value	6.98	6.08	4.67	3.06	-3.17	8.24
Book Value Per Share	1.28	1.10	0.85	0.56	-0.58	1.50
Tangible Book Value	2.58	-2.1	-1.52	-0.9	-7.31	3.56
Tangible Book Value Per Share	0.47	-0.38	-0.28	-0.16	-1.33	0.65