EnergyPathways Balance Sheet

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cash & Equivalents	1.09	0.86	0.49	0.07
Cash & Short-Term Investments	1.09	0.86	0.49	0.07
Cash Growth	27.41%	73.38%	596.10%	-
Other Receivables	0.26	0.07	1.77	0.14
Receivables	0.26	0.07	1.77	0.14
Prepaid Expenses	0.04	0.03	0.06	0.02
Total Current Assets	1.39	0.96	2.32	0.23
Property, Plant & Equipment	3.08	0.01	-	-
Other Intangible Assets	-	1.4	0.73	0.32
Total Assets	4.47	2.37	3.05	0.55
Accounts Payable	0.53	0.19	0.78	0.28
Accrued Expenses	1.45	0.92	0.41	0.37
Total Current Liabilities	1.98	1.1	1.19	0.65
Total Liabilities	1.98	1.1	1.19	0.65
Common Stock	2.24	1.68	1.58	0.01
Additional Paid-In Capital	6.81	4.77	4.45	1.09
Retained Earnings	-7.08	-5.48	-4.34	-1.26
Comprehensive Income & Other	0.52	0.29	0.18	0.04
Shareholders' Equity	2.49	1.27	1.87	-0.11
Total Liabilities & Equity	4.47	2.37	3.05	0.55
Net Cash (Debt)	1.09	0.86	0.49	0.07
Net Cash Growth	27.41%	73.38%	596.10%	-
Net Cash Per Share	0.01	0.01	0.01	0.00
Filing Date Shares Outstanding	224.19	168.5	157.92	68.01
Total Common Shares Outstanding	224.19	168.5	157.92	68.01
Working Capital	-0.59	-0.14	1.14	-0.42
Book Value Per Share	0.01	0.01	0.01	-0.00
Tangible Book Value	2.49	-0.13	1.14	-0.42
Tangible Book Value Per Share	0.01	-0.00	0.01	-0.01
Machinery	0.01	0.01	-	-