SimFabric 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	0.18	0.76	0.31	5.02	10.09
Short-Term Investments	0.58	-	-	-	-
Trading Asset Securities	-	-	2.91	3.6	-
Cash & Short-Term Investments	0.76	0.76	3.21	8.62	10.09
Cash Growth	-0.26%	-76.39%	-62.71%	-14.56%	22.77%
Accounts Receivable	8.98	9.13	12.55	2.91	5.64
Other Receivables	-	0.17	0.64	4.57	0.19
Receivables	8.98	9.72	13.9	7.79	6.93
Other Current Assets	-	0.21	0.1	0.37	-
Total Current Assets	9.74	10.69	17.21	16.78	17.02
Property, Plant & Equipment	0	0.01	0.05	0.08	0.1
Long-Term Investments	6.04	6.16	2.4	2.4	-
Goodwill	0.13	0.13	-	-	-
Other Intangible Assets	2.17	3.42	9.3	7.58	3.68
Long-Term Deferred Tax Assets	0.34	0.2	0.17	-	-
Total Assets	18.42	20.91	29.7	27.86	21.07
Accounts Payable	1.57	2.72	9.39	0.71	1.75
Accrued Expenses	-	0.02	-	0.24	-
Short-Term Debt	0.06	0.01	-	-	-
Current Income Taxes Payable	0.01	0.01	0.04	0.07	-
Current Unearned Revenue	-	-	-	0.86	-
Other Current Liabilities	0.12	1.3	-	0.03	-
Total Current Liabilities	1.75	4.04	9.43	1.91	1.75
Long-Term Unearned Revenue	-	-	0.86	0.86	0.86
Long-Term Deferred Tax Liabilities	0.06	0.04	0.09	0.25	0.05
Total Liabilities	1.81	4.08	10.38	3.02	2.66
Common Stock	1.09	1.09	0.63	0.63	0.63
Additional Paid-In Capital	2.68	2.68	1.09	1.09	1.09
Retained Earnings	10.17	10.46	9.52	10.81	11.22
Comprehensive Income & Other	-	-	-	0.58	0.44
Total Common Equity	13.95	14.23	11.24	13.1	13.37
Minority Interest	2.66	2.6	8.09	11.75	5.04
Shareholders' Equity	16.6	16.83	19.32	24.85	18.41
Total Liabilities & Equity	18.42	20.91	29.7	27.86	21.07
Total Debt	0.06	0.01	-	-	-
Net Cash (Debt)	0.7	0.75	3.21	8.62	10.09
Net Cash Growth	-7.29%	-76.54%	-62.71%	-14.56%	22.77%
Net Cash Per Share	0.07	0.11	0.51	1.38	1.61
Filing Date Shares Outstanding	1.54	6.25	6.25	6.25	6.25
Total Common Shares Outstanding	1.54	6.25	6.25	6.25	6.25
Working Capital	7.98	6.64	7.78	14.87	15.27
Book Value Per Share	9.05	2.28	1.80	2.10	2.14
Tangible Book Value	11.65	10.68	1.94	5.51	9.69
Tangible Book Value Per Share	7.56	1.71	0.31	0.88	1.55

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