Kidoz Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	3.28	4.45	2.78	1.47	2.36	2.08
Cash & Short-Term Investments	3.28	4.45	2.78	1.47	2.36	2.08
Cash Growth	0.47%	60.20%	89.25%	-37.84%	13.71%	69.54%
Receivables	3.73	5.03	5.18	6.26	7.4	6.63
Prepaid Expenses	0.23	0.13	0.07	0.1	0.07	0.11
Total Current Assets	7.24	9.62	8.03	7.83	9.84	8.81
Property, Plant & Equipment	0.04	0.04	0.03	0.04	0.07	0.09
Goodwill	3.3	3.3	3.3	3.3	3.3	3.3
Other Intangible Assets	0.16	0.2	0.37	0.6	1.15	1.69
Other Long-Term Assets	0.02	0.02	0.01	0.03	0.03	0.03
Total Assets	10.75	13.17	11.73	11.81	14.39	13.93
Accounts Payable	1.47	3.51	2.78	3.83	4.83	3.69
Accrued Expenses	1.42	1.02	1.03	0.77	0.78	0.53
Current Portion of Long-Term Debt	-	-	-	-	0.04	-
Current Portion of Leases	-	-	-	0.01	0.03	0.03
Other Current Liabilities	-	-	-	-	0	0.02
Total Current Liabilities	2.88	4.54	3.81	4.61	5.69	4.28
Long-Term Debt	-	-	-	-	-	0.05
Long-Term Leases	-	-	-	-	0.01	0.04
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.21
Total Liabilities	2.88	4.54	3.81	4.61	5.7	4.57
Common Stock	51.85	51.8	51.55	51.17	50.66	49.96
Retained Earnings	-44	-43.19	-43.64	-44	-41.99	-40.64
Treasury Stock	-	-	-	-	-0.01	-
Comprehensive Income & Other	0.02	0.02	0.02	0.02	0.02	0.02
Shareholders' Equity	7.87	8.64	7.93	7.19	8.69	9.35
Total Liabilities & Equity	10.75	13.17	11.73	11.81	14.39	13.93
Total Debt	-	-	-	0.01	0.08	0.12
Net Cash (Debt)	3.28	4.45	2.78	1.46	2.28	1.96
Net Cash Growth	0.47%	60.20%	90.23%	-35.88%	16.47%	82.07%
Net Cash Per Share	0.02	0.03	0.02	0.01	0.02	0.01
Filing Date Shares Outstanding	131.3	131.3	131.3	131.3	131.3	131.42
Total Common Shares Outstanding	131.3	131.3	131.3	131.3	131.31	131.42
Working Capital	4.35	5.08	4.22	3.22	4.15	4.54
Book Value Per Share	0.06	0.07	0.06	0.05	0.07	0.07
Tangible Book Value	4.41	5.14	4.26	3.29	4.24	4.35
Tangible Book Value Per Share	0.03	0.04	0.03	0.03	0.03	0.03
Machinery	0.21	0.21	0.19	0.2	0.19	0.17