Distil Balance Sheet

Financials in millions GBP. Fiscal year is April - March.

Millions GBP. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	0.26	0.34	0.53	0.72	1.56	1.06
Cash & Short-Term Investments	0.26	0.34	0.53	0.72	1.56	1.06
Cash Growth	-16.56%	-35.74%	-26.64%	-54.10%	47.08%	23.78%
Accounts Receivable	0.31	0.27	0.41	0.79	0.53	0.48
Other Receivables	-	0.09	0.12	0.04	0.04	0.06
Receivables	0.31	0.36	0.53	0.84	0.57	0.54
Inventory	0.92	1.04	1.21	1.07	0.64	0.55
Prepaid Expenses	-	0.05	0.05	0.05	0.12	0.07
Total Current Assets	1.49	1.79	2.31	2.67	2.89	2.22
Property, Plant & Equipment	0.53	0.5	0.14	0.15	0.17	0.17
Long-Term Investments	3	3	3	3	3	-
Other Intangible Assets	1.43	1.43	1.45	1.63	1.61	1.6
Long-Term Deferred Tax Assets	-	-	0.13	0.35	0.45	0.18
Total Assets	6.45	6.73	7.03	7.81	8.1	4.17
Accounts Payable	0.4	0.22	0.36	0.62	0.24	0.21
Accrued Expenses	-	0.24	0.3	0.33	0.27	0.11
Current Portion of Leases	0.01	0.01	-	-	-	-
Current Income Taxes Payable	-	0.03	-	0.01	-	0.01
Other Current Liabilities	0.19	0.21	0.01	0.04	0.05	0.03
Total Current Liabilities	0.64	0.74	0.67	1	0.56	0.36
Long-Term Leases	0.31	0.31	-	-	-	-
Total Liabilities	0.95	1.05	0.67	1	0.56	0.36
Common Stock	2.53	1.45	0.91	0.68	0.68	0.5
Additional Paid-In Capital	6.78	6.74	6.7	6.21	6.21	2.91
Retained Earnings	-4.03	-3.52	-2.25	-1.08	-0.34	-0.51
Comprehensive Income & Other	0.22	1.01	1.01	0.99	0.99	0.91
Shareholders' Equity	5.5	5.68	6.37	6.8	7.55	3.81
Total Liabilities & Equity	6.45	6.73	7.03	7.81	8.1	4.17
Total Debt	0.32	0.31	-	-	-	-
Net Cash (Debt)	-0.06	0.03	0.53	0.72	1.56	1.06
Net Cash Growth	-	-95.06%	-26.64%	-54.10%	47.08%	23.78%
Net Cash Per Share	-0.00	0.00	0.00	0.00	0.00	0.00
Filing Date Shares Outstanding	850	1,447	905.11	684.4	684.4	501.98
Total Common Shares Outstanding	850	1,447	905.11	684.4	684.4	501.98
Working Capital	0.86	1.05	1.65	1.67	2.33	1.87
Book Value Per Share	0.01	0.00	0.01	0.01	0.01	0.01
Tangible Book Value	4.07	4.25	4.91	5.17	5.94	2.21
Tangible Book Value Per Share	0.00	0.00	0.01	0.01	0.01	0.00
Machinery	-	0.23	0.22	0.23	0.23	0.21
Construction In Progress	-	0.07	-	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.