Remak-Energomontaz Balance Sheet

Financials in millions PLN. Fiscal year is January - December.

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	-	11.95	27.12	32.28	43.9
Cash & Short-Term Investments	17.45	11.95	27.12	32.28	43.9
Cash Growth	45.97%	-55.92%	-15.97%	-26.47%	-29.00%
Accounts Receivable	-	73.88	65.14	70.71	59.68
Other Receivables	-	3	2.35	3.75	10.63
Receivables	-	76.88	67.49	74.46	70.31
Inventory	-	2.26	11.69	2.19	2.07
Restricted Cash	-	-	-	-	0.74
Other Current Assets	-	34.17	29.72	15.21	19.62
Total Current Assets	-	125.27	136.02	124.13	136.63
Property, Plant & Equipment	-	37.66	33.59	14.82	16.07
Goodwill	-	-	-	1.75	4.76
Other Intangible Assets	-	0.08	0.12	0.12	0.14
Long-Term Deferred Tax Assets	-	10.69	11.41	8.4	7.87
Total Assets	-	173.7	181.14	149.23	165.46
Accounts Payable	-	43.74	36.86	29.69	62.8
Accrued Expenses	-	7.17	18.3	5.37	8.72
Short-Term Debt	-	8.91	-	-	-
Current Portion of Leases	-	1.51	1.25	0.94	-
Current Income Taxes Payable	-	9.63	6.97	10.48	5.78
Current Unearned Revenue	-	10.91	29.8	18.06	3.42
Other Current Liabilities	-	1.37	2.23	9.23	11.67
Total Current Liabilities	-	83.25	95.42	73.77	92.39
Long-Term Leases	-	1.68	1.64	0.48	1.16
Pension & Post-Retirement Benefits	-	0.42	0.4	0.26	0.36
Long-Term Deferred Tax Liabilities	-	12.25	11.5	7.86	7.3
Other Long-Term Liabilities	-	0.05	0.22	0.3	0.11
Total Liabilities	-	97.65	109.17	82.67	101.31
Common Stock	-	7.5	7.5	7.5	7.5
Retained Earnings	-	67.7	63.61	58.22	55.81
Comprehensive Income & Other	-	0.84	0.86	0.84	0.83
Shareholders' Equity	71.85	76.05	71.97	66.56	64.14
Total Liabilities & Equity	-	173.7	181.14	149.23	165.46
Total Debt	-	12.1	2.88	1.43	1.16
Net Cash (Debt)	17.45	-0.15	24.24	30.85	42.73
Net Cash Growth	-	-	-21.43%	-27.81%	-30.46%
Net Cash Per Share	5.82	-0.05	8.08	10.28	14.24
Filing Date Shares Outstanding	2.99	3	3	3	3
Total Common Shares Outstanding	2.99	3	3	3	3
Working Capital	-	42.02	40.61	50.36	44.24
Book Value Per Share	23.95	25.35	23.99	22.19	21.38
Tangible Book Value	71.62	75.96	71.86	64.68	59.25
Tangible Book Value Per Share	23.87	25.32	23.95	21.56	19.75
Land	-	2.81	2.13	0.87	0.87
Buildings	-	27.62	23.66	6.39	3.65
Machinery	-	35.04	34.04	33.4	34.02
Construction In Progress	-	0.26	0.23	0.1	2.72

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