Focus Xplore Plc (AIM:FOX)

Focus Xplore 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	0.04	0.01	0	0.05	0.83	0.1
Cash & Short-Term Investments	0.04	0.01	0	0.05	0.83	0.1
Cash Growth	-82.62%	1481.88%	-99.17%	-94.01%	746.78%	249.55%
Other Receivables	-	-	-	-	-	0.02
Receivables	-	-	-	-	-	0.02
Prepaid Expenses	0.01	0.01	0.02	0.02	0.05	0.02
Total Current Assets	0.05	0.02	0.02	0.07	0.88	0.14
Property, Plant & Equipment	-	-	-	-	0.21	0.21
Other Intangible Assets	0.12	-	-	-	-	-
Total Assets	0.17	0.02	0.02	0.07	1.09	0.35
Accounts Payable	0.11	0.06	0.3	0.01	0.03	0.02
Accrued Expenses	0.13	0.1	0.16	0.1	0.06	0.15
Short-Term Debt	0.2	0.19	0.19	0.19	0.08	-
Other Current Liabilities	-	-	-	-	-	0.06
Total Current Liabilities	0.44	0.35	0.65	0.3	0.16	0.23
Total Liabilities	0.44	0.35	0.65	0.3	0.16	0.23
Common Stock	0.23	1.6	0.67	4.6	4.6	3.29
Additional Paid-In Capital	3.15	2.97	2.97	2.97	2.97	2.48
Retained Earnings	-10.52	-10.15	-9.53	-9.32	-8.38	-7.26
Comprehensive Income & Other	7.12	5.54	5.54	1.8	1.86	1.68
Total Common Equity	-0.02	-0.05	-0.35	0.06	1.06	0.19
Minority Interest	-0.24	-0.28	-0.29	-0.29	-0.13	-0.07
Shareholders' Equity	-0.26	-0.33	-0.64	-0.23	0.92	0.12
Total Liabilities & Equity	0.17	0.02	0.02	0.07	1.09	0.35
Total Debt	0.2	0.19	0.19	0.19	0.08	-
Net Cash (Debt)	-0.16	-0.19	-0.19	-0.14	0.75	0.1
Net Cash Growth	-	-	-	-	669.79%	249.55%
Net Cash Per Share	-0.00	-0.00	-0.00	-0.00	0.00	0.00
Filing Date Shares Outstanding	2,269	1,596	669.5	460.41	460.41	328.7
Total Common Shares Outstanding	2,269	1,596	669.5	460.41	460.41	328.7
Working Capital	-0.38	-0.33	-0.64	-0.23	0.71	-0.09
Book Value Per Share	-0.00	-0.00	-0.00	0.00	0.00	0.00
Tangible Book Value	-0.14	-0.05	-0.35	0.06	1.06	0.19
Tangible Book Value Per Share	-0.00	-0.00	-0.00	0.00	0.00	0.00

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