Etrion 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	1.64	6.25	9.92	14.2	20.58	45.96
Other Receivables	0.04	0.04	0.12	0.11	0.26	0.41
Other Current Assets	0.09	0.12	0.18	0.23	0.28	333.95
Total Current Assets	1.77	6.41	10.22	14.54	21.12	380.32
Property, Plant & Equipment	-	-	-	-	-	0.02
Long-Term Deferred Tax Assets	-	-	-	-	0.04	0.17
Long-Term Deferred Charges	-	-	-	-	-	1.11
Other Long-Term Assets	-	-	-	-	-	0
Total Assets	1.77	6.41	10.22	14.54	21.16	381.63
Accounts Payable	0.08	0.2	2.48	0.07	0.36	0.26
Accrued Expenses	0.07	-	-	0.28	1.23	2.15
Current Portion of Long-Term Debt	-	-	-	-	-	41.41
Current Income Taxes Payable	-	-	0.16	0.08	0.08	2.99
Other Current Liabilities	-	-	-	0.57	0.61	312.08
Total Current Liabilities	0.16	0.2	2.64	1	2.28	358.89
Pension & Post-Retirement Benefits	-	-	-	0.51	1.42	1.22
Other Long-Term Liabilities	-	0.17	0.22	-	-	-
Total Liabilities	0.16	0.37	2.86	1.51	3.71	360.11
Common Stock	4.13	2.06	2.06	2.06	2.06	111.3
Additional Paid-In Capital	3.46	9.46	9.46	9.46	9.46	13.64
Retained Earnings	-4.75	-3.58	-2.89	2.37	10.59	-92.56
Comprehensive Income & Other	-1.24	-1.89	-1.27	-0.86	-4.65	-10.88
Total Common Equity	1.61	6.04	7.36	13.03	17.46	21.51
Shareholders' Equity	1.61	6.04	7.36	13.03	17.46	21.51
Total Liabilities & Equity	1.77	6.41	10.22	14.54	21.16	381.63
Total Debt	-	-	-	-	-	41.41
Net Cash (Debt)	1.64	6.25	9.92	14.2	20.58	4.56
Net Cash Growth	-77.01%	-37.01%	-30.10%	-31.00%	351.47%	-
Net Cash Per Share	0.00	0.02	0.03	0.04	0.06	0.01
Filing Date Shares Outstanding	334.09	334.09	334.09	334.09	334.09	334.09
Total Common Shares Outstanding	334.09	334.09	334.09	334.09	334.09	334.09
Working Capital	1.61	6.21	7.58	13.54	18.84	21.43
Book Value Per Share	0.00	0.02	0.02	0.04	0.05	0.06
Tangible Book Value	1.61	6.04	7.36	13.03	17.46	21.51
Tangible Book Value Per Share	0.00	0.02	0.02	0.04	0.05	0.06

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