BDCTF 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	8.82	2.35	2.6	4.11	1.72	5.42
Short-Term Investments	-	0.45	0.45	0.32	0.12	0.12
Cash & Short-Term Investments	8.82	2.79	3.05	4.43	1.83	5.53
Cash Growth	186.14%	-8.35%	-31.15%	141.19%	-66.84%	-
Accounts Receivable	4.14	3.69	4.15	4	4.42	2.73
Other Receivables	-	-	-	0.17	-	-
Total Trade Receivables	4.14	3.69	4.15	4.17	4.42	2.73
Inventory	10.68	9.62	6.17	6.66	7.45	5.45
Other Current Assets	0.91	0.8	1.23	1.7	2.37	1.39
Total Current Assets	24.56	16.91	14.6	16.95	16.08	15.1
Net Property, Plant & Equipment	5.36	3.17	2.72	4.16	4.9	1.74
Other Intangible Assets	0.65	1.88	3.53	8.16	12.65	7.16
Goodwill	2.53	2.53	2.53	2.53	4.28	2.53
Other Long-Term Assets	3.73	3.26	1.97	2.19	1.54	0.57
Total Assets	36.83	27.75	25.36	33.99	39.45	27.09
Accounts Payable	7.94	8.5	5.9	5.48	6.21	5.9
Short-Term Debt	4.64	2.45	2.12	3.69	3.83	3.93
Current Portion of Long-Term Debt	-	-	0.68	2.97	3.51	1.2
Current Portion of Leases	1	1.15	1.32	1.44	1.29	0.46
Unearned Revenue	1.25	1.39	1.56	1.77	3.87	1.53
Other Current Liabilities	1.14	0.71	0.21	-	0.74	-
Total Current Liabilities	15.97	14.2	11.78	15.34	19.44	13.03
Long-Term Debt	9.63	8.64	8.01	8.31	3.94	17.54
Long-Term Leases	4.02	1.7	1.31	2.86	3.93	1.48
Other Long-Term Liabilities	0.47	0.06	0.08	0.03	0.82	0.48
Total Long-Term Liabilities	14.12	10.4	9.4	11.2	8.69	19.49
Total Liabilities	30.09	24.6	21.17	26.54	28.13	32.52
Common Stock	128.29	123.14	123.11	122.8	119.08	92.46
Additional Paid-in Capital	11.64	11.52	11.32	11.12	10.85	10.4
Retained Earnings	-133.19	-131.5	-130.25	-126.48	-118.61	-108.28
Shareholders' Equity	6.75	3.15	4.18	7.45	11.32	-5.42
Total Liabilities & Equity	36.83	27.75	25.36	33.99	39.45	27.09
Total Debt	19.29	13.94	13.43	19.27	16.49	24.6
Net Cash (Debt)	-10.47	-11.15	-10.39	-14.85	-14.66	-19.07
Net Cash Per Share	-	-	-	-	-0.59	-0.86
Book Value	6.75	3.15	4.18	7.45	11.32	-5.42
Book Value Per Share	-	-	-	-	0.45	-0.24
Tangible Book Value	3.56	-1.26	-1.87	-3.24	-5.61	-15.12
Tangible Book Value Per Share	-	-	-	-	-0.22	-0.68

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.