Oscillate plc (AIM:SRVL)

Oscillate Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	1.15	1.59	1.1	1.23	2.06	0.02
Short-Term Investments	0.14	0.16	1.43	2.22	0.62	0.2
Cash & Short-Term Investments	1.29	1.75	2.53	3.45	2.69	0.22
Cash Growth	-42.36%	-30.94%	-26.77%	28.49%	1105.20%	48.43%
Other Receivables	0.02	-	-	0	0.21	0
Receivables	0.02	-	-	0	0.21	0
Prepaid Expenses	-	0.02	0.01	0	0.04	0
Total Current Assets	1.58	1.77	2.53	3.46	2.94	0.23
Property, Plant & Equipment	-	0.01	-	-	-	-
Long-Term Investments	0.02	0.02	0.02	0.26	0.32	0.09
Total Assets	1.6	1.8	2.55	3.73	3.26	0.32
Accounts Payable	0.03	0.02	0	0	0	0.04
Accrued Expenses	-	0.02	0.02	0.03	0.03	0.02
Other Current Liabilities	-	0	0	0	0.1	0.02
Total Current Liabilities	0.03	0.04	0.02	0.03	0.13	0.08
Long-Term Deferred Tax Liabilities	-	-	0.02	0.24	-	-
Total Liabilities	0.03	0.04	0.05	0.27	0.13	0.08
Common Stock	1.25	1.25	1.23	1.23	1.23	1.21
Additional Paid-In Capital	7.45	7.45	4.71	4.71	4.71	1.45
Retained Earnings	-7.59	-7.41	-3.46	-2.5	-2.84	-2.45
Comprehensive Income & Other	0.45	0.45	0.03	0.03	0.03	0.03
Total Common Equity	1.57	1.75	2.51	3.46	3.12	0.24
Shareholders' Equity	1.57	1.75	2.51	3.46	3.12	0.24
Total Liabilities & Equity	1.6	1.8	2.55	3.73	3.26	0.32
Net Cash (Debt)	1.29	1.75	2.53	3.45	2.69	0.22
Net Cash Growth	-42.36%	-30.94%	-26.77%	28.49%	1105.20%	48.43%
Net Cash Per Share	0.00	0.01	0.01	0.02	0.02	0.01
Filing Date Shares Outstanding	478.67	425.44	210.56	210.56	210.56	35.56
Total Common Shares Outstanding	478.67	425.44	210.56	210.56	210.56	35.56
Working Capital	1.55	1.72	2.51	3.43	2.8	0.15
Book Value Per Share	0.00	0.00	0.01	0.02	0.01	0.01
Tangible Book Value	1.57	1.75	2.51	3.46	3.12	0.24
Tangible Book Value Per Share	0.00	0.00	0.01	0.02	0.01	0.01
Machinery	-	0.01	-	-	-	-

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