Tialis Essential IT Balance Sheet

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.54	0.85	0.27	0.41	0.35	0.69
Cash & Short-Term Investments	0.54	0.85	0.27	0.41	0.35	0.69
Cash Growth	-12.40%	211.68%	-33.82%	18.63%	-49.64%	2.06%
Accounts Receivable	5.69	3.67	4.37	3.16	3.51	4.26
Receivables	5.69	3.67	4.37	3.16	3.51	4.26
Prepaid Expenses	-	0.65	0.65	0.5	0.46	1.19
Total Current Assets	6.22	5.17	5.29	4.08	4.32	6.14
Property, Plant & Equipment	0.55	0.69	0.87	0.97	0.81	1.21
Goodwill	-	-	-	-	-	0.2
Other Intangible Assets	4.14	4.85	7.17	7.17	8.23	11.23
Long-Term Deferred Tax Assets	3.53	3.48	3.34	3.11	2.27	1.65
Other Long-Term Assets	0.1	0.1	0.1	0.1	0.31	0.1
Total Assets	14.74	14.29	16.77	15.42	15.94	20.53
Accounts Payable	6.07	1.27	2.43	2.72	3.08	5.6
Accrued Expenses	-	0.59	0.92	0.98	1.39	1.17
Current Portion of Long-Term Debt	-	-	-	-	0.1	0.1
Current Portion of Leases	0.34	0.33	0.26	0.21	0.15	0.43
Current Income Taxes Payable	-	1.18	0.95	0.85	0.75	1.49
Current Unearned Revenue	0.39	0.77	0.68	0.05	0.05	1.37
Other Current Liabilities	-	1.05	0.09	-	0.26	0.44
Total Current Liabilities	6.79	5.19	5.32	4.81	5.77	10.61
Long-Term Debt	3.85	4.34	3.97	3.63	17.16	15.97
Long-Term Leases	0.19	0.35	0.6	0.77	0.71	0.86
Long-Term Unearned Revenue	-	-	-	-	-	0.02
Other Long-Term Liabilities	0.37	0.35	0.3	0.25	0.93	1.68
Total Liabilities	11.21	10.23	10.19	9.45	24.57	29.13
Common Stock	12.61	12.61	12.61	12.59	12.42	10.02
Additional Paid-In Capital	53.08	52.96	52.87	50.75	35.88	35.44
Retained Earnings	-63.03	-62.15	-58.96	-57.43	-56.84	-54.88
Comprehensive Income & Other	0.74	0.64	0.07	0.06	-0.09	0.82
Shareholders' Equity	3.54	4.06	6.58	5.97	-8.63	-8.6
Total Liabilities & Equity	14.74	14.29	16.77	15.42	15.94	20.53
Total Debt	4.38	5.01	4.82	4.61	18.11	17.36
Net Cash (Debt)	-3.84	-4.16	-4.55	-4.19	-17.77	-16.67
Net Cash Per Share	-0.16	-0.17	-0.19	-1.00	-3.85	-4.16
Filing Date Shares Outstanding	24.29	24.33	24.22	21.83	4.97	4.01
Total Common Shares Outstanding	24.29	24.33	24.22	21.83	4.97	4.01
Working Capital	-0.57	-0.02	-0.03	-0.73	-1.45	-4.47
Book Value Per Share	0.14	0.17	0.27	0.27	-1.74	-2.15
Tangible Book Value	-0.74	-0.79	-0.59	-1.2	-16.86	-20.03
Tangible Book Value Per Share	-0.03	-0.03	-0.02	-0.05	-3.39	-5.00
Machinery	-	0.25	0.22	0.15	0.06	3.42

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