Maintel Holdings Balance Sheet

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.78	4.13	4.85	6.14	-	-
Cash & Short-Term Investments	1.78	4.13	4.85	6.14	-	-
Cash Growth	-71.49%	-14.84%	-21.02%	-	-	-
Accounts Receivable	23.57	10.51	12.34	12.98	13.67	13.19
Other Receivables	-	3.06	1.62	0.71	5.88	2.57
Receivables	23.57	13.57	13.96	13.69	19.55	15.75
Inventory	0.91	0.79	1.68	2.59	1.01	1.87
Prepaid Expenses	-	11.14	11.45	13.69	10.68	7.27
Total Current Assets	26.26	29.63	31.93	36.11	31.24	24.88
Property, Plant & Equipment	3.54	1.78	2.15	3.64	4.26	5.22
Goodwill	-	40.2	40.2	40.2	40.2	40.2
Other Intangible Assets	46.99	7.7	8.45	12.79	15.82	19.41
Long-Term Accounts Receivable	-	-	-	0.09	0.63	-
Long-Term Deferred Tax Assets	0.65	0.61	0.47	-	-	-
Other Long-Term Assets	-	-	-	-	-	1.05
Total Assets	77.45	79.91	83.19	92.83	92.15	90.77
Accounts Payable	39.77	12.88	12.76	21.45	10.87	9.36
Accrued Expenses	-	7.7	5.79	5.4	9.24	10.08
Short-Term Debt	-	0.74	2.32	22.73	19.36	22.27
Current Portion of Long-Term Debt	1.53	-	-	-	-	-
Current Portion of Leases	0.63	0.42	0.91	0.82	0.91	1.09
Current Income Taxes Payable	-	-	-	-	0.27	-
Current Unearned Revenue	-	17.7	21.87	20.14	18.57	15.8
Other Current Liabilities	-	3.4	3.52	0.13	5.13	6.41
Total Current Liabilities	41.93	42.83	47.17	70.66	64.34	65.01
Long-Term Debt	18.02	20	20.58	-	-	-
Long-Term Leases	1.28	0.48	0.73	1.45	2.25	2.87
Long-Term Unearned Revenue	-	0.02	0.06	0.06	0.1	0.18
Long-Term Deferred Tax Liabilities	-	-	-	0.96	1.56	1.82
Other Long-Term Liabilities	2.11	1.73	0.44	0.31	0.36	2.06
Total Liabilities	63.35	65.06	68.98	73.44	68.6	71.93
Common Stock	0.14	0.14	0.14	0.14	0.14	0.14
Additional Paid-In Capital	24.59	24.59	24.59	24.59	24.59	24.59
Retained Earnings	-10.7	-9.95	-10.59	-5.42	-1.24	-5.96
Comprehensive Income & Other	0.06	0.06	0.06	0.08	0.06	0.07
Shareholders' Equity	14.1	14.85	14.21	19.39	23.55	18.84
Total Liabilities & Equity	77.45	79.91	83.19	92.83	92.15	90.77
Total Debt	21.47	21.65	24.54	25	22.52	26.23
Net Cash (Debt)	-19.68	-17.52	-19.7	-18.86	-22.52	-26.23
Net Cash Per Share	-1.37	-1.20	-1.37	-1.31	-1.57	-1.83
Filing Date Shares Outstanding	14.36	14.36	14.36	14.36	14.36	14.36
Total Common Shares Outstanding	14.36	14.36	14.36	14.36	14.36	14.36
Working Capital	-15.67	-13.2	-15.24	-34.56	-33.1	-40.13
Book Value Per Share	0.98	1.03	0.99	1.35	1.64	1.31
Tangible Book Value	-32.89	-33.05	-34.43	-33.6	-32.47	-40.77
Tangible Book Value Per Share	-2.29	-2.30	-2.40	-2.34	-2.26	-2.84
Machinery	-	3.08	2.53	2.11	7.82	-
Leasehold Improvements	-	0.51	0.51	0.51	0.83	-

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