Ilika Balance Sheet

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

Millions GBP. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Cash & Equivalents	6.92	7.98	7.76	15.1	22.63	9
Short-Term Investments	-	-	4.18	0.77	0.77	0.77
Cash & Short-Term Investments	6.92	7.98	11.95	15.87	23.4	9.77
Cash Growth	-31.66%	-33.21%	-24.75%	-32.16%	139.59%	-33.80%
Accounts Receivable	1.74	-	0	0.02	0.33	0.74
Other Receivables	2	1.79	1.68	2.21	1.48	0.98
Receivables	3.74	1.79	1.69	2.23	1.81	1.72
Prepaid Expenses	-	1.23	1.14	0.97	0.8	0.73
Restricted Cash	-	-	-	-	-	0.05
Total Current Assets	10.66	11	14.78	19.07	26.01	12.27
Property, Plant & Equipment	3.28	3.73	4.33	4.89	5.96	3.2
Other Intangible Assets	5.39	0.04	0.08	0.12	0.17	0.08
Long-Term Deferred Charges	-	4.68	3.64	2.82	1.79	0.99
Total Assets	19.34	19.45	22.83	26.91	33.93	16.53
Accounts Payable	1.04	0.52	0.29	0.29	0.69	0.82
Accrued Expenses	-	0.84	1.16	0.84	0.56	0.43
Current Portion of Leases	0.14	0.22	0.29	0.26	0.22	0.2
Current Income Taxes Payable	-	0.1	0.09	0.09	0.11	0.08
Current Unearned Revenue	-	0.05	0.01	0.01	0.01	0.01
Other Current Liabilities	-	0.04	0.04	0.04	0.04	0.03
Total Current Liabilities	1.18	1.76	1.88	1.53	1.63	1.57
Long-Term Leases	0.21	0.25	0.34	0.36	0.62	0.63
Other Long-Term Liabilities	0.25	0.25	0.25	0.25	0.24	0.14
Total Liabilities	1.64	2.27	2.47	2.14	2.5	2.34
Common Stock	1.81	1.68	1.59	1.59	1.58	1.39
Additional Paid-In Capital	70.78	67.06	64.95	64.94	64.75	40.99
Retained Earnings	-61.38	-58.05	-52.67	-48.24	-41.39	-34.69
Comprehensive Income & Other	6.49	6.49	6.49	6.49	6.49	6.49
Total Common Equity	17.7	17.18	20.36	24.77	31.43	14.18
Shareholders' Equity	17.7	17.18	20.36	24.77	31.44	14.19
Total Liabilities & Equity	19.34	19.45	22.83	26.91	33.93	16.53
Total Debt	0.35	0.47	0.63	0.62	0.85	0.83
Net Cash (Debt)	6.57	7.51	11.32	15.26	22.55	8.94
Net Cash Growth	-31.52%	-33.68%	-25.80%	-32.35%	152.29%	-38.46%
Net Cash Per Share	0.04	0.04	0.07	0.10	0.15	0.06
Filing Date Shares Outstanding	178.69	168.11	158.98	158.47	157.65	139.04
Total Common Shares Outstanding	178.69	168.11	158.98	158.47	157.65	139.04
Working Capital	9.49	9.24	12.9	17.54	24.38	10.7
Book Value Per Share	0.10	0.10	0.13	0.16	0.20	0.10
Tangible Book Value	12.3	17.14	20.28	24.65	31.27	14.1
Tangible Book Value Per Share	0.07	0.10	0.13	0.16	0.20	0.10
Machinery	-	10.67	9.65	9	8.64	5.66
Leasehold Improvements	-	0.48	0.43	0.39	0.39	0.08

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