Change Financial Balance Sheet

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Cash & Equivalents	2.56	3.91	2.59	5.35	1.5	4.02
Cash & Short-Term Investments	2.56	3.91	2.59	5.35	1.5	4.02
Cash Growth	-26.67%	50.85%	-51.59%	256.41%	-62.64%	35.49%
Accounts Receivable	3.29	2.16	1.39	2.15	1.87	2.41
Other Receivables	0.14	0.76	0.31	0.15	0.15	0.13
Receivables	3.43	2.92	1.7	2.3	2.02	2.55
Prepaid Expenses	0.2	0.38	0.39	0.41	0.27	0.14
Other Current Assets	2.65	2.88	0.71	0.25	0.15	0.04
Total Current Assets	8.84	10.09	5.4	8.32	3.93	6.75
Property, Plant & Equipment	0.44	0.51	0.23	0.21	0.32	0.46
Other Intangible Assets	6.25	6.45	6.74	6.34	5.99	5.51
Long-Term Deferred Tax Assets	-	-	0.07	0.1	0.1	-
Other Long-Term Assets	1.44	0.98	0.5	0.32	-	-
Total Assets	16.97	18.03	12.94	15.3	10.35	12.72
Accounts Payable	0.48	0.38	0.58	0.52	0.63	0.57
Accrued Expenses	1.48	1.59	1.52	1.49	1.63	1.63
Current Portion of Leases	0.12	0.13	0.1	0.07	0.1	0.3
Current Income Taxes Payable	0.05	0.05	0.16	0.05	0.1	-
Current Unearned Revenue	3.25	4.08	2.72	3.29	3.09	2.71
Other Current Liabilities	2.6	3.5	0.91	0.34	0.24	0.19
Total Current Liabilities	7.96	9.73	5.99	5.77	5.79	5.4
Long-Term Debt	-	-	-	-	1.06	-
Long-Term Leases	0.24	0.3	0.05	0.06	0.14	0.26
Long-Term Unearned Revenue	1	0.98	0.99	1.01	-	-
Other Long-Term Liabilities	0.04	0.04	0.03	0.03	0.02	0.04
Total Liabilities	9.24	11.04	7.07	6.86	7	5.7
Common Stock	53.4	53.4	50.5	50.5	42.52	42.52
Retained Earnings	-51.39	-51.39	-49.44	-46.87	-43.95	-40.19
Comprehensive Income & Other	5.72	4.97	4.82	4.81	4.78	4.69
Shareholders' Equity	7.73	6.99	5.88	8.44	3.34	7.02
Total Liabilities & Equity	16.97	18.03	12.94	15.3	10.35	12.72
Total Debt	0.36	0.42	0.16	0.14	1.29	0.56
Net Cash (Debt)	2.2	3.48	2.43	5.21	0.21	3.46
Net Cash Growth	-31.15%	43.16%	-53.33%	2411.86%	-93.99%	31.28%
Net Cash Per Share	0.00	0.01	0.00	0.01	0.00	0.01
Filing Date Shares Outstanding	690.45	686.85	627.66	627.66	412.89	397.89
Total Common Shares Outstanding	690.45	686.85	627.66	627.66	397.89	397.89
Working Capital	0.87	0.36	-0.6	2.56	-1.85	1.35
Book Value Per Share	0.01	0.01	0.01	0.01	0.01	0.02
Tangible Book Value	1.47	0.54	-0.87	2.09	-2.65	1.51
Tangible Book Value Per Share	0.00	0.00	-0.00	0.00	-0.01	0.00
Machinery	-	0.29	0.24	0.2	0.18	0.14

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.