Prymus S.A. (WSE:PRS)

Prymus 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	-	20.05	22.59	13.08	15.84	10.05
Short-Term Investments	32.22	11.48	9.5	12.6	3.44	8.25
Cash & Short-Term Investments	32.22	31.52	32.09	25.68	19.29	18.3
Cash Growth	-13.73%	-1.78%	24.96%	33.16%	5.38%	22.04%
Accounts Receivable	4.89	3.28	3.6	8.16	4.05	3.55
Other Receivables	0.04	0.02	0.02	0.56	0.61	0.53
Receivables	4.93	3.3	3.62	8.72	4.66	4.08
Inventory	5.13	4.64	4.53	4.24	5.07	3.96
Prepaid Expenses	-	0.06	0.06	0.06	0.11	0.08
Restricted Cash	-	0.13	0.08	0.82	0.36	0.41
Total Current Assets	42.29	39.66	40.39	39.53	29.49	26.83
Property, Plant & Equipment	0.11	0.12	0.05	0.14	0.24	0.19
Long-Term Investments	0.34	1.08	0.34	1.15	2.21	2.01
Long-Term Deferred Tax Assets	0.19	0.19	0.14	0.06	0.23	0.18
Other Long-Term Assets	10.99	11.51	7.21	3.5	3.53	3.19
Total Assets	53.92	52.56	48.12	44.38	35.69	32.4
Accounts Payable	-	5.17	5.03	6.4	3.36	3.2
Accrued Expenses	0.1	0.54	0.49	1.73	-	0.01
Short-Term Debt	-	-	3.5	3.91	3.71	1.02
Current Income Taxes Payable	-	0.06	-	0.15	0.79	0.43
Current Unearned Revenue	-	0.33	-	0.02	0.53	0.23
Other Current Liabilities	6.23	0.36	0.31	0.35	0.41	0.32
Total Current Liabilities	6.33	6.46	9.33	12.56	8.8	5.21
Long-Term Debt	-	-	-	-	-	2.48
Long-Term Unearned Revenue	-	-	-	-	0.02	0.12
Long-Term Deferred Tax Liabilities	0.45	0.52	0.5	0.55	0.55	0.49
Other Long-Term Liabilities	-	0	0.01	-	-	-
Total Liabilities	6.79	6.98	9.84	13.12	9.37	8.3
Common Stock	1.9	1.9	1.9	1.9	1.9	1.9
Additional Paid-In Capital	27.94	27.94	25.26	22.33	20.3	22.95
Retained Earnings	8.84	7.29	7.03	7.03	4.13	-0.75
Comprehensive Income & Other	8.45	8.45	4.1	-	-	-
Shareholders' Equity	47.13	45.57	38.29	31.26	26.32	24.1
Total Liabilities & Equity	53.92	52.56	48.12	44.38	35.69	32.4
Total Debt	-	-	3.5	3.91	3.71	3.5
Net Cash (Debt)	32.22	31.52	28.59	21.77	15.58	14.8
Net Cash Growth	-13.73%	10.24%	31.35%	39.77%	5.22%	2.03%
Net Cash Per Share	3.79	3.71	3.01	2.29	1.64	1.56
Filing Date Shares Outstanding	8.5	8.5	9.5	9.5	9.5	9.5
Total Common Shares Outstanding	8.5	8.5	9.5	9.5	9.5	9.5
Working Capital	35.95	33.19	31.06	26.97	20.69	21.62
Book Value Per Share	5.54	5.36	4.03	3.29	2.77	2.54
Tangible Book Value	47.13	45.57	38.29	31.26	26.32	24.1
Tangible Book Value Per Share	5.54	5.36	4.03	3.29	2.77	2.54
Machinery	-	0.35	0.36	0.44	0.49	0.46

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.