One Media iP Group Balance Sheet

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

Millions GBP. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr '25 Apr 30, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021	Oct '20 Oct 31, 2020
Cash & Equivalents	0.51	0.42	1.24	2.18	2.57	6.77
Cash & Short-Term Investments	0.51	0.42	1.24	2.18	2.57	6.77
Cash Growth	-39.70%	-66.55%	-42.85%	-15.21%	-62.08%	686.24%
Accounts Receivable	1.78	0.15	0.27	0.36	0.33	0.28
Other Receivables	-	1.32	1.31	1.06	1.09	0.81
Receivables	1.78	1.47	1.57	1.42	1.41	1.08
Prepaid Expenses	-	0.05	0.04	0.05	0.07	0.06
Other Current Assets	-	0.8	-	-	-	-
Total Current Assets	2.29	2.73	2.86	3.65	4.05	7.91
Property, Plant & Equipment	0.02	0.04	0.06	0.05	0.04	0.09
Other Intangible Assets	11.97	12.34	15.72	14.44	13.48	8.88
Total Assets	14.9	15.12	18.64	18.13	17.57	16.88
Accounts Payable	1.04	0.06	0.11	0.13	0.18	0.1
Accrued Expenses	-	0.41	0.95	0.26	0.18	0.13
Current Portion of Long-Term Debt	-	0.38	0.38	0.38	-	-
Current Portion of Leases	-	0.04	0.04	0	0.04	0.09
Current Income Taxes Payable	-	0.33	0.19	0.31	0.16	0.07
Other Current Liabilities	-	0.43	0.38	0.33	0.39	0.44
Total Current Liabilities	1.05	1.67	2.28	1.57	1.07	0.94
Long-Term Debt	0.95	0.74	1.12	1.49	1.75	1.7
Long-Term Unearned Revenue	-	-	0.11	-	-	-
Other Long-Term Liabilities	-0	-	-	-	-0	-
Total Liabilities	2	2.41	3.51	3.06	2.82	2.64
Common Stock	1.11	1.11	1.11	1.11	1.11	1.11
Additional Paid-In Capital	9.48	9.48	9.48	9.48	9.48	9.47
Retained Earnings	1.63	1.54	3.92	3.76	3.42	3
Comprehensive Income & Other	0.67	0.67	0.67	0.74	0.74	0.67
Total Common Equity	12.9	12.8	15.19	15.1	14.76	14.25
Minority Interest	-	-0.09	-0.06	-0.02	-	-
Shareholders' Equity	12.9	12.71	15.13	15.07	14.76	14.25
Total Liabilities & Equity	14.9	15.12	18.64	18.13	17.57	16.88
Total Debt	0.95	1.16	1.54	1.88	1.78	1.78
Net Cash (Debt)	-0.44	-0.75	-0.29	0.3	0.78	4.98
Net Cash Growth	-	-	-	-61.66%	-84.33%	-
Net Cash Per Share	-0.00	-0.00	-0.00	0.00	0.00	0.03
Filing Date Shares Outstanding	222.45	222.45	222.45	222.45	222.45	221.95
Total Common Shares Outstanding	222.45	222.45	222.45	222.45	222.45	221.95
Working Capital	1.24	1.07	0.58	2.08	2.98	6.97
Book Value Per Share	0.06	0.06	0.07	0.07	0.07	0.06
Tangible Book Value	0.93	0.46	-0.53	0.66	1.27	5.36
Tangible Book Value Per Share	0.00	0.00	-0.00	0.00	0.01	0.02
Machinery	-	0.11	0.11	-	0.09	0.08

Updated Apr 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.