Silver Bullet Data Services Group PLC (AIM:SBDS)

AIM:SBDS Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1.11	0.28	0.68	1.35	3.69	0.65
Cash & Short-Term Investments	1.11	0.28	0.68	1.35	3.69	0.65
Cash Growth	38.58%	-59.36%	-49.87%	-63.33%	463.20%	154.84%
Accounts Receivable	3.45	2.4	2.5	1.48	1.55	1.27
Other Receivables	-	0.54	0.58	0.78	0.56	0.35
Receivables	3.45	2.94	3.08	2.26	2.11	1.61
Prepaid Expenses	-	0.09	0.25	0.23	0.15	0.11
Total Current Assets	4.56	3.31	4.01	3.84	5.95	2.38
Property, Plant & Equipment	0.03	0.03	0.04	0.05	0.04	0.04
Long-Term Investments	0	0	0	0	-	-
Goodwill	4.35	4.35	4.35	4.35	4.35	4.33
Other Intangible Assets	-	-	-	0.08	0.23	0.38
Long-Term Deferred Charges	1.08	1.43	1.96	2.46	1.97	0.86
Total Assets	10.02	9.12	10.36	10.79	12.55	7.99
Accounts Payable	4.38	1.09	1.22	0.53	0.53	0.9
Accrued Expenses	-	0.42	0.52	0.65	1.01	0.57
Short-Term Debt	0.1	0.2	0.35	-	-	-
Current Portion of Long-Term Debt	1	3.42	0.08	0.04	0.02	-
Current Income Taxes Payable	-	0.8	0.55	0.5	0.56	0.88
Current Unearned Revenue	-	0.18	0.2	0.29	0.2	0.44
Other Current Liabilities	-	0.41	0.34	0.35	0.32	0.47
Total Current Liabilities	5.48	6.53	3.26	2.35	2.63	3.27
Long-Term Debt	4.15	0.81	2.62	1.8	0.14	0.19
Long-Term Deferred Tax Liabilities	0.25	0.34	0.49	0.63	0.55	0.22
Total Liabilities	9.88	7.67	6.37	4.78	3.32	3.68
Common Stock	0.19	0.17	0.17	0.16	0.13	0.01
Additional Paid-In Capital	12.2	11.78	11.74	10.82	8.64	35.39
Retained Earnings	-14.65	-13.34	-10.67	-7.68	-0.81	-32.24
Comprehensive Income & Other	2.39	2.83	2.74	2.7	1.27	1.15
Total Common Equity	0.13	1.45	3.99	6	9.23	4.3
Minority Interest	0	0	0	0.01	0.01	-
Shareholders' Equity	0.13	1.45	4	6.01	9.23	4.3
Total Liabilities & Equity	10.02	9.12	10.36	10.79	12.55	7.99
Total Debt	5.25	4.43	3.05	1.84	0.16	0.19
Net Cash (Debt)	-4.14	-4.16	-2.37	-0.49	3.53	0.47
Net Cash Growth	-	-	-	-	656.74%	-
Net Cash Per Share	-0.24	-0.24	-0.15	-0.03	0.30	0.07
Filing Date Shares Outstanding	18.96	17.46	17.39	15.94	13.42	9.72
Total Common Shares Outstanding	18.96	17.46	17.39	15.94	13.42	9.72
Working Capital	-0.93	-3.22	0.75	1.49	3.33	-0.89
Book Value Per Share	0.01	0.08	0.23	0.38	0.69	0.44
Tangible Book Value	-4.22	-2.9	-0.36	1.57	4.65	-0.41
Tangible Book Value Per Share	-0.22	-0.17	-0.02	0.10	0.35	-0.04
Machinery	-	0.22	0.2	0.19	0.15	0.12

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