Epsilon Healthcare Limited (ASX:EPN)

Epsilon Healthcare Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.92	1.57	0.34	0.81	2.34	6.97
Cash & Short-Term Investments	0.92	1.57	0.34	0.81	2.34	6.97
Cash Growth	-72.21%	356.44%	-57.63%	-65.34%	-66.48%	96.19%
Accounts Receivable	1.46	0.64	0.96	2.14	0.58	0.87
Other Receivables	-	0.45	0.3	0.78	1.77	0.55
Receivables	1.46	1.09	1.27	2.92	2.35	1.42
Inventory	0.45	0.53	-	-	2.42	2.04
Prepaid Expenses	-	0.31	0.46	0.55	0.71	0.58
Other Current Assets	0.48	0.19	0.03	0.03	-	-
Total Current Assets	3.31	3.69	2.09	4.3	7.81	11.01
Property, Plant & Equipment	5.65	6.7	12.19	13.95	17.64	19.87
Goodwill	-	-	-	-	4.47	5.44
Other Intangible Assets	-	-	0.06	0.1	0.5	0.68
Other Long-Term Assets	0.33	0.07	0.07	0.07	0.13	0.26
Total Assets	9.29	10.46	14.41	18.42	30.55	37.26
Accounts Payable	2.42	1.62	1.2	3.06	2.38	2.16
Accrued Expenses	0.65	1.76	1.21	0.86	0.82	0.4
Short-Term Debt	3.4	7.85	3.29	2.8	3.66	3.79
Current Portion of Leases	0.43	0.03	0.13	0.14	0.12	0.34
Current Unearned Revenue	0.69	0.23	0.54	0.1	0.16	0.39
Total Current Liabilities	7.59	11.5	6.37	6.96	7.14	7.08
Long-Term Leases	5.23	-	0.03	0.23	0.66	0.97
Pension & Post-Retirement Benefits	0.09	0.06	0.04	-	-	-
Long-Term Deferred Tax Liabilities	-	0.97	0.43	2.65	3.19	3.89
Total Liabilities	12.91	12.53	6.87	9.84	10.98	11.94
Common Stock	48.06	47.53	46.81	46.81	44.82	41.8
Retained Earnings	-51.73	-53.59	-48.1	-47.01	-36.3	-27.08
Comprehensive Income & Other	0.05	3.98	8.82	8.77	11.06	10.59
Shareholders' Equity	-3.62	-2.08	7.54	8.58	19.57	25.32
Total Liabilities & Equity	9.29	10.46	14.41	18.42	30.55	37.26
Total Debt	9.06	7.88	3.45	3.17	4.44	5.11
Net Cash (Debt)	-8.14	-6.32	-3.11	-2.36	-2.1	1.86
Net Cash Growth	-	-	-	-	-	-34.66%
Net Cash Per Share	-0.02	-0.02	-0.01	-0.01	-0.01	0.01
Filing Date Shares Outstanding	371.6	379.1	345.35	300.35	222.71	190.46
Total Common Shares Outstanding	371.6	345.35	300.35	300.35	222.71	189.46
Working Capital	-4.27	-7.81	-4.27	-2.65	0.68	3.92
Book Value Per Share	-0.01	-0.01	0.03	0.03	0.09	0.13
Tangible Book Value	-3.62	-2.08	7.48	8.48	14.59	19.19
Tangible Book Value Per Share	-0.01	-0.01	0.02	0.03	0.07	0.10
Land	-	6.7	2.29	2.65	2.54	3.81
Machinery	-	0.6	1.63	1.88	16.47	0.65

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