Aurrigo International plc (AIM:AURR)

Aurrigo International Balance Sheet

Financials in millions GBP. 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	2.01	3.09	3.46	5.39	1.29	1.6
Cash & Short-Term Investments	2.01	3.09	3.46	5.39	1.29	1.6
Cash Growth	12.83%	-10.86%	-35.72%	317.52%	-19.53%	-
Accounts Receivable	2.84	1.98	1.82	1.19	0.81	0.83
Other Receivables	0.32	0.18	0.35	0.33	0.51	0.49
Receivables	3.16	2.16	2.17	1.52	1.48	1.32
Inventory	1.28	1.07	1.71	0.93	0.78	0.62
Prepaid Expenses	-	0.95	0.47	0.19	0.01	0.01
Total Current Assets	6.45	7.26	7.81	8.02	3.56	3.55
Property, Plant & Equipment	1.97	2.09	0.74	0.31	0.24	0.08
Goodwill	0.2	0.2	0.2	-	-	-
Other Intangible Assets	6.55	0.17	0.13	0.09	0.06	0.04
Long-Term Deferred Tax Assets	-	-	-	-	0	-
Long-Term Deferred Charges	-	6.27	5.84	5.32	4.33	-
Total Assets	15.18	15.99	14.73	13.73	8.19	3.67
Accounts Payable	1.81	1.28	1.02	0.72	0.77	0.65
Accrued Expenses	-	0.97	0.74	0.43	0.29	0.14
Current Portion of Long-Term Debt	-	0.03	0.03	0.03	0.03	0.03
Current Portion of Leases	0.18	0.26	0.22	0.08	0.16	-
Current Income Taxes Payable	-	-	-	-	-	0.01
Current Unearned Revenue	0.29	0.36	0.22	0.22	-	-
Other Current Liabilities	-	0.01	0.06	-	0.02	0.02
Total Current Liabilities	2.51	2.9	2.28	1.47	1.26	0.84
Long-Term Debt	-	-	0.03	0.06	0.09	0.12
Long-Term Leases	0.02	0.08	0.28	0.13	0.03	-
Long-Term Unearned Revenue	3.15	3.24	3.27	3.44	2.94	-
Long-Term Deferred Tax Liabilities	-	-	-	-	0.35	0
Total Liabilities	5.68	6.22	5.86	5.1	4.67	0.96
Common Stock	0.12	0.11	0.09	0.08	-	0
Additional Paid-In Capital	15.84	14.11	10.93	7.1	-	-
Retained Earnings	-6.95	-4.99	-2.54	1.31	3.52	2.71
Comprehensive Income & Other	0.5	0.55	0.39	0.14	-	-
Shareholders' Equity	9.5	9.77	8.86	8.63	3.52	2.71
Total Liabilities & Equity	15.18	15.99	14.73	13.73	8.19	3.67
Total Debt	0.44	0.36	0.56	0.3	0.3	0.15
Net Cash (Debt)	1.58	2.72	2.91	5.09	0.99	1.46
Net Cash Growth	23.36%	-6.30%	-42.89%	412.07%	-31.83%	-
Net Cash Per Share	0.03	0.06	0.07	0.27	0.82	-
Filing Date Shares Outstanding	67.03	53.8	45.82	41.67	1.21	-
Total Common Shares Outstanding	67.03	53.8	45.82	41.67	1.21	-
Working Capital	3.94	4.36	5.53	6.55	2.3	2.71
Book Value Per Share	0.14	0.18	0.19	0.21	2.92	-
Tangible Book Value	2.75	9.4	8.53	8.55	3.46	2.67
Tangible Book Value Per Share	0.04	0.17	0.19	0.21	2.86	-
Machinery	-	2.42	0.86	0.63	0.58	0.57

Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.