Tandem Group 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	0.4	1.39	0.45	3.29	6.37	6.08
Cash & Short-Term Investments	0.4	1.39	0.45	3.29	6.37	6.08
Cash Growth	-50.81%	209.84%	-86.41%	-48.36%	4.79%	20.63%
Accounts Receivable	5.07	5.44	4.39	4.88	7.55	6.66
Other Receivables	0.01	0.61	0.52	1.37	2.45	3.11
Receivables	5.08	6.06	4.91	6.24	10	9.77
Inventory	6.13	5.93	5.16	4.76	8.06	4.51
Prepaid Expenses	-	0.36	0.28	0.39	0.24	0.2
Other Current Assets	0.1	0.2	0.17	0.28	0.23	-
Total Current Assets	11.7	13.93	10.97	14.96	24.9	20.56
Property, Plant & Equipment	14.79	14.94	15.4	14.7	7.78	4.62
Goodwill	-	5.15	5.15	5.15	5.15	5.15
Other Intangible Assets	5.49	0.34	0.38	0.37	0.3	0.33
Long-Term Deferred Tax Assets	0.56	0.56	0.66	0.85	1.32	1.76
Total Assets	32.54	34.93	32.56	36.04	39.45	32.43
Accounts Payable	5.34	2.51	1.83	2.1	6.82	5.84
Short-Term Debt	0.02	1.98	0.25	0.58	1.74	1.26
Current Portion of Long-Term Debt	0.28	0.28	3.76	0.51	0.22	0.09
Current Portion of Leases	-	-	-	-	0.05	0.22
Current Income Taxes Payable	-	0.92	0.59	0.62	0.8	0.28
Other Current Liabilities	0.09	1.52	1.6	1.64	2.97	3.25
Total Current Liabilities	5.72	7.21	8.02	5.43	12.6	10.93
Long-Term Debt	3.33	3.45	-	3.75	2.03	0.7
Long-Term Leases	-	-	-	-	-	0.03
Pension & Post-Retirement Benefits	0.15	0.36	0.73	0.06	2.09	4.16
Total Liabilities	9.2	11.01	8.75	9.25	16.71	15.82
Common Stock	1.5	1.5	1.5	1.5	1.5	1.5
Additional Paid-In Capital	0.77	0.73	0.73	0.72	0.47	0.32
Retained Earnings	14.27	14.63	14.64	17.4	15.99	10.71
Treasury Stock	-0.12	-0.14	-0.14	-0.14	-0.19	-0.24
Comprehensive Income & Other	6.92	7.19	7.08	7.3	4.96	4.32
Shareholders' Equity	23.35	23.92	23.81	26.79	22.74	16.61
Total Liabilities & Equity	32.54	34.93	32.56	36.04	39.45	32.43
Total Debt	3.63	5.71	4.01	4.84	4.04	2.3
Net Cash (Debt)	-3.23	-4.32	-3.57	-1.55	2.33	3.78
Net Cash Growth	-	-	-	-	-38.45%	104.71%
Net Cash Per Share	-0.59	-0.79	-0.65	-0.28	0.43	0.71
Filing Date Shares Outstanding	5.52	5.47	5.47	5.46	5.24	5.05
Total Common Shares Outstanding	5.52	5.47	5.47	5.46	5.24	5.05
Working Capital	5.98	6.72	2.94	9.52	12.3	9.63
Book Value Per Share	4.23	4.37	4.35	4.90	4.34	3.29
Tangible Book Value	17.86	18.42	18.28	21.26	17.29	11.13
Tangible Book Value Per Share	3.24	3.37	3.34	3.89	3.30	2.20
Land	-	14.88	14.85	14.52	4.95	4.95
Machinery	-	2.16	2.37	2.12	1.98	1.85
Construction In Progress	-	-	-	-	3.26	0.01
Order Backlog	-	-	-	-	-	27.33

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