Xamble Group Limited (ASX:XGLO)

Xamble Group Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	0.97	2.83	3.11	4.73	5.52
Cash & Short-Term Investments	0.97	2.83	3.11	4.73	5.52
Cash Growth	-65.75%	-9.12%	-34.20%	-14.43%	66.81%
Accounts Receivable	1.43	1.57	2.14	0.02	2.79
Other Receivables	0.18	0.4	0.29	2.35	0.04
Receivables	1.61	1.97	2.43	2.38	2.83
Prepaid Expenses	-	0.07	0.12	0.09	0.07
Other Current Assets	0.34	0.07	0.09	0.07	0.07
Total Current Assets	2.92	4.94	5.75	7.27	8.49
Property, Plant & Equipment	0.41	0.37	0.49	0.56	0.35
Long-Term Investments	0.21	-	0.14	0.22	0.24
Goodwill	-	0.08	0.1	0.1	0.09
Other Intangible Assets	0.08	-	0.24	0.11	0.08
Long-Term Deferred Tax Assets	0.04	0.03	0.02	0.04	0.05
Total Assets	3.66	5.42	6.73	8.3	9.3
Accounts Payable	1.58	1.7	1.47	1.46	1.96
Current Portion of Leases	0.13	0.05	0.12	0.13	0.11
Current Income Taxes Payable	0	-	0.01	0	0
Current Unearned Revenue	-	0.19	0.17	0.38	0.39
Other Current Liabilities	1.67	0.14	0.29	0.5	1.04
Total Current Liabilities	3.38	2.08	2.06	2.47	3.51
Long-Term Leases	0.07	0.04	0.13	0.11	0.03
Total Liabilities	3.45	2.12	2.19	2.59	3.54
Common Stock	15.89	15.89	14.44	15.49	14.4
Retained Earnings	-17.23	-15	-13.52	-12.73	-10.71
Comprehensive Income & Other	1.1	1.82	2.97	2.36	1.53
Total Common Equity	-0.24	2.71	3.89	5.12	5.21
Minority Interest	0.45	0.59	0.65	0.59	0.55
Shareholders' Equity	0.22	3.3	4.54	5.71	5.76
Total Liabilities & Equity	3.66	5.42	6.73	8.3	9.3
Total Debt	0.2	0.08	0.25	0.24	0.14
Net Cash (Debt)	0.77	2.74	2.86	4.48	5.38
Net Cash Growth	-71.88%	-4.11%	-36.21%	-16.68%	71.25%
Net Cash Per Share	0.00	0.01	0.01	0.02	0.02
Filing Date Shares Outstanding	452.02	339.01	295.58	283.01	283.01
Total Common Shares Outstanding	452.02	339.01	295.58	283.01	283.01
Working Capital	-0.45	2.85	3.69	4.79	4.98
Book Value Per Share	-0.00	0.01	0.01	0.02	0.02
Tangible Book Value	-0.32	2.63	3.56	4.91	5.04
Tangible Book Value Per Share	-0.00	0.01	0.01	0.02	0.02
Machinery	-	0.79	0.75	0.79	0.64

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