Proacta 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	0.03	0.01	0.77	0.12	1.05	0.21
Short-Term Investments	0.86	0.57	0.42	0.01	0.07	0.11
Cash & Short-Term Investments	0.89	0.59	1.19	0.13	1.11	0.32
Cash Growth	-	-50.81%	832.72%	-88.52%	250.10%	0.95%
Accounts Receivable	2.72	0.83	2.01	0.05	0.17	0.22
Other Receivables	6.37	4.62	4.67	0.97	0.04	0.06
Receivables	9.08	5.44	6.68	1.01	0.21	0.28
Inventory	-	-	-	0.48	0.26	-
Total Current Assets	9.97	6.03	7.87	1.63	1.58	0.6
Property, Plant & Equipment	0	0.01	0.04	0.09	0.01	0.03
Long-Term Investments	0.97	0.74	5.21	0.05	1.55	0.65
Goodwill	29.36	30.56	32.17	-	-	-
Other Intangible Assets	-	-	0.04	0.06	0.89	0.96
Long-Term Deferred Tax Assets	0	0	0.01	0	0	0.01
Long-Term Deferred Charges	12.07	12.56	13.22	-	-	-
Other Long-Term Assets	-	-	-	-	-	0.82
Total Assets	52.37	49.9	58.57	1.82	4.04	3.07
Accounts Payable	1.93	2.35	4.54	0.03	0.04	0.05
Accrued Expenses	0.24	0.1	0.18	0.01	0.04	0.01
Short-Term Debt	-	-	-	0	-	-
Current Portion of Long-Term Debt	0.53	0.64	0.12	-	-	-
Current Income Taxes Payable	0.6	0.1	0.29	0.01	0.01	0
Other Current Liabilities	0.05	0.4	0.07	0.03	0	0.02
Total Current Liabilities	3.36	3.58	5.2	0.09	0.09	0.1
Long-Term Debt	0.07	0.69	0.1	-	-	-
Pension & Post-Retirement Benefits	0	0	-	-	-	-
Long-Term Deferred Tax Liabilities	0	0	0.12	0.02	0	0.01
Other Long-Term Liabilities	1.39	-	-	-	-	-
Total Liabilities	4.82	4.27	5.42	0.11	0.09	0.1
Common Stock	58.71	58.71	55.15	3.94	3.94	2.69
Additional Paid-In Capital	-	2.77	2.77	2.63	2.77	1.97
Retained Earnings	-11.17	-15.84	-6.31	-4.99	-2.75	-1.7
Comprehensive Income & Other	-	-	1.54	0.14	-	-
Shareholders' Equity	47.55	45.64	53.15	1.72	3.95	2.96
Total Liabilities & Equity	52.37	49.9	58.57	1.82	4.04	3.07
Total Debt	0.6	1.32	0.22	0	-	-
Net Cash (Debt)	0.29	-0.74	0.97	0.13	1.11	0.32
Net Cash Growth	-	-	662.16%	-88.56%	250.10%	0.95%
Net Cash Per Share	0.00	-0.01	0.01	0.02	0.14	0.06
Filing Date Shares Outstanding	117.43	117.43	113.38	7.87	7.87	5.37
Total Common Shares Outstanding	117.43	117.43	110.3	7.87	7.87	5.37
Working Capital	6.62	2.45	2.67	1.54	1.49	0.5
Book Value Per Share	0.40	0.39	0.48	0.22	0.50	0.55
Tangible Book Value	18.19	15.08	20.94	1.66	3.06	2
Tangible Book Value Per Share	0.15	0.13	0.19	0.21	0.39	0.37

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