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	80.53%	-50.76%	-46.15%	425.53%	-76.97%	-62.30%
Accounts Receivable	0.68	0.43	1.39	0.96	1.43	1.95
Other Receivables	0.39	0.27	0.51	0.69	-	-
Total Trade Receivables	1.07	0.69	1.9	1.64	1.43	1.95
Inventory	0.23	0.2	0.32	0.27	0.34	0.39
Total Current Assets	3.81	2.28	5.05	7.17	2.77	6.68
Net 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
Other Long-Term Assets	-	-	-	0.05	-	-
Total Assets	9.09	8.09	12.11	16.13	11.34	15.38
Accounts Payable	1	1.32	1.51	1.71	2	1.66
Current Portion of Leases	0.9	1.29	1.05	0.82	0.74	0.63
Other Current Liabilities	-	-	0.01	1.48	0.18	-
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
Other Long-Term Liabilities	0.56	0.54	0.49	0.45	0.45	0.44
Total Long-Term Liabilities	3.94	4.36	5.19	6.07	5.85	6.39
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
Accumulated Other Comprehensive Income	3.12	3.08	3.21	2.71	3.27	3.18
Retained Earnings	-56.4	-52.17	-42.12	-30.83	-20.71	-14.17
Total Common Shareholders' 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 Growth	-	-	-	-	-	-
Net Cash Per Share	-0.00	-0.00	-0.01	-0.01	-0.05	-0.02
Book Value	3.25	1.12	4.36	6.06	2.59	6.68
Book Value Per Share	0.00	0.00	0.02	0.04	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	0.03	0.01	0.06