Crimson Tide Balance Sheet

Financials in millions GBP. Fiscal year is May - April.

Millions GBP. Fiscal year is May - Apr.

Fiscal Year	FY 2025	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr '25 Apr 30, 2025	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.25	3.26	3.62	5.74	1.18
Cash & Short-Term Investments	1.25	3.26	3.62	5.74	1.18
Cash Growth	-61.57%	-10.03%	-36.93%	388.17%	267.19%
Accounts Receivable	1.08	0.85	1.21	0.89	0.58
Other Receivables	-	-	-	-	0
Receivables	1.08	0.85	1.21	0.89	0.58
Inventory	-	-	-	-	0.01
Prepaid Expenses	0.27	0.33	0.44	0.19	0.29
Total Current Assets	2.59	4.44	5.26	6.82	2.05
Property, Plant & Equipment	0.51	0.81	0.97	0.2	0.33
Goodwill	0.68	0.8	0.8	0.8	0.8
Other Intangible Assets	2.85	3.39	2.81	2.24	1.64
Long-Term Deferred Tax Assets	-	-	-	-	0.03
Long-Term Deferred Charges	0.08	0.25	0.21	0.25	0.36
Total Assets	6.7	9.69	10.04	10.3	5.2
Accounts Payable	0.23	0.53	0.54	0.43	0.08
Accrued Expenses	0.63	0.89	0.82	0.65	0.7
Current Portion of Long-Term Debt	-	-	-	0.01	0.01
Current Portion of Leases	0.21	0.2	0.17	0.1	0.18
Other Current Liabilities	0.13	0.1	0.1	0.08	0.13
Total Current Liabilities	1.21	1.71	1.63	1.26	1.1
Long-Term Debt	-	-	-	-	0.01
Long-Term Leases	0.17	0.47	0.61	-	0.09
Total Liabilities	1.38	2.18	2.24	1.26	1.2
Common Stock	0.66	0.66	0.66	0.66	0.46
Additional Paid-In Capital	5.59	5.59	5.59	5.59	0.15
Retained Earnings	3.93	6.07	6.31	7.55	8.17
Comprehensive Income & Other	-4.85	-4.82	-4.75	-4.76	-4.77
Shareholders' Equity	5.32	7.5	7.81	9.04	4.01
Total Liabilities & Equity	6.7	9.69	10.04	10.3	5.2
Total Debt	0.38	0.67	0.78	0.1	0.29
Net Cash (Debt)	0.87	2.59	2.84	5.63	0.89
Net Cash Growth	-66.42%	-8.91%	-49.56%	535.06%	-
Net Cash Per Share	0.13	0.39	0.43	0.94	0.19
Filing Date Shares Outstanding	6.57	6.57	6.57	6.57	6.57
Total Common Shares Outstanding	6.57	6.57	6.57	6.57	4.57
Working Capital	1.39	2.72	3.63	5.55	0.95
Book Value Per Share	0.81	1.14	1.19	1.37	0.88
Tangible Book Value	1.8	3.31	4.2	6	1.57
Tangible Book Value Per Share	0.27	0.50	0.64	0.91	0.34
Machinery	1.16	1.15	1.1	0.86	1.44

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