FRA:PFX1 Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	16.41	28.98	7.5	1.87	4.44	7.92
Cash & Short-Term Investments	16.41	28.98	7.5	1.87	4.44	7.92
Cash Growth	55.31%	286.33%	301.93%	-57.97%	-43.97%	1931.80%
Receivables	20.28	16.57	18.15	15.43	20.37	24.11
Inventory	1.11	1.35	1.16	0.81	0.68	0.61
Prepaid Expenses	4.42	3.31	3.74	5.41	4.47	3.97
Other Current Assets	0.04	0.02	0.01	0.02	0.02	0.02
Total Current Assets	42.27	50.22	30.56	23.53	29.97	36.64
Property, Plant & Equipment	24.09	22.83	21	20.93	21.07	20.07
Other Intangible Assets	10.99	10.92	10.37	10.24	10.37	9.8
Long-Term Deferred Tax Assets	-	-	4.3	4.12	3.53	-
Other Long-Term Assets	13.82	13.27	12.53	12.09	12.36	12.42
Total Assets	91.16	97.25	78.75	70.9	77.3	78.92
Accounts Payable	6.37	6.37	9.58	10.33	11.98	15.38
Accrued Expenses	8.43	7.38	7.76	5.48	6.14	7.6
Current Portion of Long-Term Debt	0.54	0.55	0.77	0.48	0.39	3.6
Current Portion of Leases	0.6	0.63	0.67	0.57	0.74	0.8
Current Unearned Revenue	7.11	6.71	6.82	4.81	5.58	4.61
Other Current Liabilities	0.83	0.29	0.35	1.04	1.08	0.97
Total Current Liabilities	23.87	21.94	25.95	22.71	25.91	32.96
Long-Term Debt	1.35	1.77	1.98	0.56	0.6	3.13
Long-Term Leases	1.63	1.92	2.45	1.9	2.91	2.73
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.47
Other Long-Term Liabilities	8.94	9.24	9	8.19	7.29	7.17
Total Liabilities	35.79	34.86	39.37	33.37	36.72	46.47
Common Stock	0.02	0.02	0.01	0.01	0.01	0.01
Additional Paid-In Capital	160.62	159.59	116.5	115.21	114.31	108.93
Retained Earnings	-105.05	-96.93	-76.95	-77.44	-73.62	-74.46
Treasury Stock	-0.09	-0.09	-0.09	-0.09	-0.09	-0.09
Comprehensive Income & Other	-0.14	-0.2	-0.1	-0.17	-0.03	-0.21
Total Common Equity	55.36	62.39	39.38	37.53	40.58	34.19
Minority Interest	-	-	-	-	-	-1.74
Shareholders' Equity	55.36	62.39	39.38	37.53	40.58	32.45
Total Liabilities & Equity	91.16	97.25	78.75	70.9	77.3	78.92
Total Debt	4.12	4.86	5.87	3.51	4.65	10.26
Net Cash (Debt)	12.29	24.11	1.64	-1.65	-0.21	-2.34
Net Cash Growth	127.10%	1374.74%	-	-	-	-
Net Cash Per Share	0.69	1.60	0.12	-0.12	-0.02	-0.19
Filing Date Shares Outstanding	18.52	18.38	13.67	13.36	13.23	12.17
Total Common Shares Outstanding	18.48	18.38	13.65	13.32	13.21	12.15
Working Capital	18.39	28.28	4.61	0.82	4.06	3.67
Book Value Per Share	3.00	3.39	2.89	2.82	3.07	2.81
Tangible Book Value	44.38	51.47	29.01	27.29	30.21	24.4
Tangible Book Value Per Share	2.40	2.80	2.13	2.05	2.29	2.01
Buildings	24.68	24.72	24.31	24.02	20.63	20.14
Machinery	25.78	24.99	24.37	22.98	23.89	23.96
Construction In Progress	4.88	2.95	1.01	0.73	3	1.57
Leasehold Improvements	0.01	0.01	0.01	0.02	0.02	0.02
Order Backlog	-	7.86	8.7	9.16	7.13	7.63

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