CapForce Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.53	1.31	1.15	7.44	36.08
Cash & Short-Term Investments	0.53	1.31	1.15	7.44	36.08
Cash Growth	-59.47%	13.79%	-84.52%	-79.38%	170.05%
Accounts Receivable	0.25	0.03	0.1	0.51	1.17
Other Receivables	-	-	-	0.4	0.4
Receivables	0.25	0.03	0.1	0.92	1.57
Inventory	-	-	-	1.35	1.24
Prepaid Expenses	0.21	1.31	0.32	0.95	0.85
Total Current Assets	0.99	2.65	1.58	10.66	39.74
Property, Plant & Equipment	1.71	1.9	0	4.92	5.92
Long-Term Investments	35	5	-	-	-
Goodwill	-	-	-	-	7.45
Other Intangible Assets	0.05	-	-	7.44	14.53
Long-Term Deferred Charges	-	0.01	-	-	-
Other Long-Term Assets	0.3	0.3	0.3	2.8	4.02
Total Assets	38.06	9.86	1.88	25.81	71.67
Accounts Payable	1.08	0.25	0.11	0.42	1.31
Accrued Expenses	3.18	0.12	0.26	2.62	3.59
Short-Term Debt	-	-	10.87	-	-
Current Portion of Long-Term Debt	-	-	-	7.02	14.52
Current Portion of Leases	0.2	0.17	0.15	0.38	0.5
Current Unearned Revenue	-	-	0.03	0.14	-
Other Current Liabilities	0.09	0.09	-	-	-
Total Current Liabilities	4.55	0.63	11.42	10.59	19.92
Long-Term Debt	-	-	-	4.85	7.18
Long-Term Leases	1.65	1.85	2.02	2.57	2.98
Other Long-Term Liabilities	-	-	-	0.23	0.38
Total Liabilities	6.2	2.48	13.44	18.24	30.45
Common Stock	0.1	0.1	0.01	0	0.02
Additional Paid-In Capital	301.62	300.78	293.99	281.19	276.15
Retained Earnings	-269.88	-293.5	-305.49	-272.82	-235.54
Comprehensive Income & Other	0.01	-	-0.08	-0.8	0.59
Total Common Equity	31.86	7.38	-11.56	7.58	41.22
Shareholders' Equity	31.86	7.38	-11.56	7.58	41.22
Total Liabilities & Equity	38.06	9.86	1.88	25.81	71.67
Total Debt	1.85	2.02	13.04	14.82	25.18
Net Cash (Debt)	-1.32	-0.71	-11.89	-7.38	10.9
Net Cash Per Share	-0.13	-0.14	-15.09	-30.23	59.45
Filing Date Shares Outstanding	12.18	10.07	1.34	0.55	0.23
Total Common Shares Outstanding	10.15	10.07	1.28	0.29	0.23
Working Capital	-3.56	2.02	-9.84	0.06	19.83
Book Value Per Share	3.14	0.73	-9.02	26.12	177.47
Tangible Book Value	31.81	7.38	-11.56	0.13	19.23
Tangible Book Value Per Share	3.13	0.73	-9.02	0.46	82.81
Machinery	1.07	1.07	1.07	5.85	5.92
Leasehold Improvements	1.63	1.63	0.4	1.67	1.63