Oxford BioDynamics Balance Sheet

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	2.51	1.39	1.83	5.25	0.97	2.18
Short-Term Investments	-	-	1	-	0.03	2.16
Cash & Short-Term Investments	2.51	1.39	2.83	5.25	1	4.34
Cash Growth	-41.02%	-50.76%	-46.15%	425.53%	-76.97%	-62.30%
Accounts Receivable	0.68	0.05	0.13	0.08	0.01	0.36
Other Receivables	0.39	0.54	1.13	0.98	1.07	1.35
Receivables	1.07	0.59	1.27	1.05	1.08	1.71
Inventory	0.23	0.2	0.32	0.27	0.34	0.39
Prepaid Expenses	-	0.1	0.63	0.59	0.35	0.24
Total Current Assets	3.81	2.28	5.05	7.17	2.77	6.68
Property, Plant & Equipment	4.2	4.7	5.71	7	6.98	7.55
Other Intangible Assets	1.08	1.11	1.35	1.91	1.6	1.15
Long-Term Deferred Tax Assets	-	-	-	0.05	-	-
Total Assets	9.09	8.09	12.11	16.13	11.34	15.38
Accounts Payable	1	0.59	0.95	0.49	0.86	0.38
Accrued Expenses	-	0.29	0.48	1.12	1	0.99
Current Portion of Leases	0.9	1.29	1.05	0.82	0.74	0.63
Current Income Taxes Payable	-	-	-	0.12	0.06	-
Current Unearned Revenue	-	-	-	-	0.04	0.21
Other Current Liabilities	-	0.44	0.09	1.46	0.22	0.08
Total Current Liabilities	1.9	2.61	2.56	4	2.91	2.3
Long-Term Leases	3.38	3.82	4.69	5.62	5.4	5.95
Long-Term Deferred Tax Liabilities	0.01	0.01	0.01	0.01	0.02	0.03
Other Long-Term Liabilities	0.56	0.53	0.49	0.44	0.42	0.41
Total Liabilities	5.84	6.97	7.75	10.07	8.76	8.69
Common Stock	7.17	4.83	3.12	2.02	1	0.93
Additional Paid-In Capital	49.36	45.38	40.15	32.14	19.02	16.74
Retained Earnings	-56.4	-52.17	-42.12	-30.83	-20.71	-14.17
Comprehensive Income & Other	3.12	3.08	3.21	2.71	3.27	3.18
Total Common Equity	3.25	1.12	4.36	6.06	2.59	6.68
Minority Interest	-	-	-	-	-	0.02
Shareholders' Equity	3.25	1.12	4.36	6.06	2.59	6.69
Total Liabilities & Equity	9.09	8.09	12.11	16.13	11.34	15.38
Total Debt	4.28	5.11	5.74	6.44	6.14	6.59
Net Cash (Debt)	-1.77	-3.72	-2.91	-1.19	-5.14	-2.25
Net Cash Per Share	-0.00	-0.00	-0.01	-0.01	-0.05	-0.02
Filing Date Shares Outstanding	4,291	4,291	1,958	202.3	146.71	100.35
Total Common Shares Outstanding	4,291	1,958	311.86	202.3	100.35	92.56
Working Capital	1.91	-0.33	2.48	3.17	-0.15	4.39
Book Value Per Share	0.00	0.00	0.01	0.03	0.03	0.07
Tangible Book Value	2.17	0.01	3.01	4.14	0.99	5.52
Tangible Book Value Per Share	0.00	0.00	0.01	0.02	0.01	0.06
Machinery	2.4	2.37	2.39	2.68	2.67	2.41
Leasehold Improvements	2.1	2.1	2.1	2.08	2.04	2