Grupa Kety S.A. (WSE:KTY)

Grupa Kety 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	73	83	89	139.42	103.81	151.17
Cash & Short-Term Investments	73	83	89	139.42	103.81	151.17
Cash Growth	-24.89%	-6.74%	-36.16%	34.30%	-31.33%	45.93%
Accounts Receivable	834	679	675	800.37	682.28	501.47
Other Receivables	36	27	31	33.2	39.37	31.38
Receivables	870	706	706	833.57	721.65	532.88
Inventory	892	843	745	985.15	900.69	516.59
Prepaid Expenses	-	-	-	-	7.08	-
Other Current Assets	19	16	18	24.76	70.8	16.57
Total Current Assets	1,854	1,648	1,558	1,983	1,804	1,217
Property, Plant & Equipment	2,235	2,261	1,909	1,708	1,502	1,495
Long-Term Investments	-	-	1	1.67	1.27	2.6
Goodwill	27	27	20	20.04	20.05	20.06
Other Intangible Assets	156	119	63	70.94	47.28	32.9
Long-Term Accounts Receivable	-	-	-	0.47	0.49	0.87
Long-Term Deferred Tax Assets	117	124	72	50.21	77.3	112
Long-Term Deferred Charges	-	26	24	5.27	2.42	1.85
Other Long-Term Assets	9	16	8	46.73	72.35	6.53
Total Assets	4,398	4,221	3,655	3,886	3,527	2,889
Accounts Payable	482	347	361	350.56	409.99	257.93
Accrued Expenses	184	148	161	127.16	107.58	106.89
Short-Term Debt	-	-	-	204.81	277.88	180.64
Current Portion of Long-Term Debt	420	449	509	90.61	257.16	92.13
Current Portion of Leases	10	10	6	5.94	4.85	4.68
Current Income Taxes Payable	30	32	13	59.86	50.99	30.84
Current Unearned Revenue	45	32	30	33.41	37.75	22.79
Other Current Liabilities	573	39	89	83.13	62.86	41.1
Total Current Liabilities	1,744	1,057	1,169	955.48	1,209	736.99
Long-Term Debt	770	1,059	442	854.05	421.73	440.09
Long-Term Leases	62	66	63	40.34	17.09	19.87
Long-Term Unearned Revenue	35	35	38	34.23	33.91	35.6
Long-Term Deferred Tax Liabilities	24	23	11	13.89	43.33	45.95
Other Long-Term Liabilities	34	28	28	30.81	11.84	1.88
Total Liabilities	2,685	2,284	1,765	1,945	1,757	1,302
Common Stock	68	24	24	24.13	24.12	24.07
Additional Paid-In Capital	121	91	60	60.25	60.25	53.98
Retained Earnings	1,506	1,761	1,741	1,807	1,629	1,462
Comprehensive Income & Other	17	60	65	49.14	55.06	46.67
Total Common Equity	1,712	1,936	1,890	1,941	1,768	1,586
Minority Interest	1	1	-	0.59	1.05	0.66
Shareholders' Equity	1,713	1,937	1,890	1,942	1,769	1,587
Total Liabilities & Equity	4,398	4,221	3,655	3,886	3,527	2,889
Total Debt	1,262	1,584	1,020	1,196	978.72	737.4
Net Cash (Debt)	-1,189	-1,501	-931	-1,056	-874.91	-586.23
Net Cash Per Share	-121.51	-154.23	-96.48	-109.46	-90.51	-60.95
Filing Date Shares Outstanding	9.82	9.77	9.65	9.65	9.65	9.63
Total Common Shares Outstanding	9.82	9.77	9.65	9.65	9.65	9.63
Working Capital	110	591	389	1,027	594.97	480.21
Book Value Per Share	174.41	198.15	195.85	201.14	183.25	164.73
Tangible Book Value	1,529	1,790	1,807	1,850	1,701	1,533
Tangible Book Value Per Share	155.76	183.20	187.25	191.71	176.27	159.23
Land	-	67	31	32.35	31.67	30.43
Buildings	-	1,264	912	812.24	766.65	726.65
Machinery	-	1,907	1,679	1,531	1,430	1,397
Construction In Progress	-	31	188	174.75	55.91	47.05

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