INGRA d.d. Balance Sheet

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

Millions EUR. 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	0.52	0.27	0.38	1.8	2.52
Short-Term Investments	0.01	0.01	0.01	0.05	0.17
Cash & Short-Term Investments	0.53	0.28	0.4	1.85	2.69
Cash Growth	91.04%	-29.90%	-78.44%	-31.28%	-18.74%
Accounts Receivable	11.32	8.3	6.39	5.05	2.15
Other Receivables	0.16	0.1	0.01	0	0
Receivables	11.52	8.47	6.47	5.05	2.15
Inventory	2.16	1.66	1.1	1.1	1.49
Other Current Assets	0.03	0.08	0.01	0.19	0.03
Total Current Assets	14.25	10.49	7.99	8.19	6.36
Property, Plant & Equipment	11.33	11.72	9.73	9.63	8.82
Long-Term Investments	7.85	8.11	8.08	8.06	7.78
Other Intangible Assets	0.09	0.1	0.11	0.01	-
Long-Term Accounts Receivable	70.8	73.91	75.76	75.29	73.44
Long-Term Deferred Tax Assets	0.16	0.15	0.2	0.52	1.55
Other Long-Term Assets	0.31	0.26	0.32	0.33	1.14
Total Assets	104.89	104.83	102.27	102.1	99.1
Accounts Payable	0.34	0.33	0.7	0.56	0.54
Accrued Expenses	0.84	1.51	1.07	0.23	1.05
Short-Term Debt	0.88	-	0	0	8.28
Current Portion of Long-Term Debt	3.44	3.2	3.12	3.17	2.99
Current Portion of Leases	0.02	0.03	0.03	0.03	0.03
Current Income Taxes Payable	-	-	0.24	1.38	0.56
Current Unearned Revenue	0.01	0.02	0.02	-	0.07
Other Current Liabilities	0.08	0.02	0.02	0.43	1.7
Total Current Liabilities	5.6	5.12	5.21	5.8	15.22
Long-Term Debt	26.24	28.81	28.79	30.94	29.99
Long-Term Leases	0.01	0.03	0.05	0.11	0.11
Long-Term Deferred Tax Liabilities	2.26	2.56	2.83	3.11	7.02
Other Long-Term Liabilities	8.54	8.54	8.81	8.56	11.46
Total Liabilities	42.65	45.05	45.68	48.52	63.8
Common Stock	17.98	17.98	17.98	17.98	18.02
Retained Earnings	41.16	38.56	35.29	32.19	14.05
Treasury Stock	-1.04	-0.8	-1.39	-	-
Comprehensive Income & Other	4.14	4.04	4.72	3.41	3.22
Total Common Equity	62.24	59.78	56.59	53.58	35.3
Shareholders' Equity	62.24	59.78	56.59	53.58	35.3
Total Liabilities & Equity	104.89	104.83	102.27	102.1	99.1
Total Debt	30.59	32.07	31.99	34.25	41.4
Net Cash (Debt)	-30.06	-31.79	-31.59	-32.41	-38.71
Net Cash Per Share	-2.27	-2.40	-2.35	-2.39	-2.86
Filing Date Shares Outstanding	13.17	13.29	13.1	13.55	13.55
Total Common Shares Outstanding	13.17	13.29	13.1	13.55	13.55
Working Capital	8.66	5.37	2.78	2.39	-8.86
Book Value Per Share	4.73	4.50	4.32	3.96	2.61
Tangible Book Value	62.15	59.68	56.48	53.57	35.3
Tangible Book Value Per Share	4.72	4.49	4.31	3.95	2.61
Land	0.89	0.89	1	0.89	2.1
Buildings	11.45	11.43	11.43	11.27	13.63
Machinery	4.82	1.38	1.29	1.2	1.58
Construction In Progress	0	3.27	0.88	0.83	0.11

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