Insig AI Plc (AIM: INSG)

Insig AI Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Cash & Equivalents	0.04	0.04	0.28	0.47	0.94	1.71
Cash & Short-Term Investments	0.04	0.04	0.28	0.47	0.94	1.71
Cash Growth	-86.51%	-86.51%	-40.73%	-49.37%	-45.29%	669.82%
Accounts Receivable	0.08	0.08	0.13	0.24	0.08	0.42
Other Receivables	0	0	0.56	0.04	0.09	0.38
Receivables	0.08	0.08	0.68	0.28	0.38	0.8
Prepaid Expenses	0.03	0.03	0.04	0.01	0.01	-
Total Current Assets	0.14	0.14	1	0.76	1.33	2.51
Property, Plant & Equipment	0.01	0.01	0.07	0.1	0.05	0.58
Long-Term Investments	-	-	-	-	1.5	-
Goodwill	-	-	9.97	21.62	0.06	-
Other Intangible Assets	4.4	4.4	10.34	16.6	-	2.47
Total Assets	4.55	4.55	21.38	39.08	2.95	5.56
Accounts Payable	0.14	0.14	0.27	0.27	0.01	0.08
Accrued Expenses	0.11	0.11	0.37	0.18	0.15	0.06
Short-Term Debt	1.54	1.54	2.26	-	0.41	-
Current Portion of Long-Term Debt	-	-	-	-	0.04	-
Current Portion of Leases	-	-	0.01	0.01	0.01	0.34
Current Income Taxes Payable	0.07	0.07	0.24	0.19	0.26	-
Current Unearned Revenue	-	-	0.05	0.1	-	-
Other Current Liabilities	0.02	0.02	0	0.07	0.15	0.25
Total Current Liabilities	1.88	1.88	3.21	0.82	1.02	0.72
Long-Term Debt	-	-	-	-	0.2	-
Long-Term Leases	-	-	0.02	0.03	0.04	0.18
Long-Term Deferred Tax Liabilities	1.1	1.1	2.59	4.16	-	0.48
Total Liabilities	2.98	2.98	5.81	5.01	1.27	1.38
Common Stock	3.15	3.15	3.11	3.11	2.48	-
Additional Paid-In Capital	40.81	40.81	39.08	39.08	3.04	3.03
Retained Earnings	-42.88	-42.88	-26.96	-8.4	-4.2	1.15
Comprehensive Income & Other	0.52	0.52	0.4	0.34	0.43	-
Total Common Equity	1.6	1.6	15.62	34.13	1.75	4.18
Minority Interest	-0.03	-0.03	-0.05	-0.05	-0.07	-
Shareholders' Equity	1.57	1.57	15.57	34.08	1.68	4.18
Total Liabilities & Equity	4.55	4.55	21.38	39.08	2.95	5.56
Total Debt	1.54	1.54	2.29	0.04	0.7	0.52
Net Cash (Debt)	-1.51	-1.51	-2.01	0.44	0.24	1.19
Net Cash Growth	-	-	-	85.43%	-80.20%	434.68%
Net Cash Per Share	-0.02	-0.02	-0.02	0.00	0.00	-
Filing Date Shares Outstanding	109.1	109.1	98.68	105.68	49.61	-
Total Common Shares Outstanding	109.1	109.1	98.68	105.68	49.61	-
Working Capital	-1.74	-1.74	-2.2	-0.06	0.31	1.79
Book Value Per Share	0.01	0.01	0.16	0.32	0.04	-
Tangible Book Value	-2.81	-2.81	-4.69	-4.09	1.69	1.71
Tangible Book Value Per Share	-0.03	-0.03	-0.05	-0.04	0.03	-
Land	-	-	-	-	-	0.67
Machinery	0.03	0.03	0.16	0.21	0.11	0.06

Source: S&P Capital IQ. Standard template. Financial Sources.