ProStar Holdings 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	0.37	0.01	0.18	0.07	2.21	7.03
Cash & Short-Term Investments	0.37	0.01	0.18	0.07	2.21	7.03
Cash Growth	1874.13%	-95.65%	155.28%	-96.88%	-68.61%	106.39%
Accounts Receivable	0.12	0.14	0.06	0.02	0.13	0
Other Receivables	0.05	0.06	0.37	0.1	0.09	0.1
Receivables	0.18	0.19	0.43	0.12	0.22	0.1
Total Current Assets	0.55	0.2	0.6	0.19	2.43	7.12
Property, Plant & Equipment	0.01	0.01	0.01	0.14	0.04	0.2
Other Intangible Assets	0.01	0.01	0.01	0.01	0.01	0.01
Total Assets	0.56	0.21	0.62	0.33	2.47	7.34
Accounts Payable	0.36	0.33	0.27	0.22	0.14	0.18
Accrued Expenses	0.03	0.03	0.08	0.08	0.09	0.11
Current Portion of Leases	-	-	-	0.12	-	0.12
Current Unearned Revenue	0.49	0.48	0.4	0.39	0.24	0.3
Total Current Liabilities	1.24	0.84	0.75	0.81	0.47	0.71
Long-Term Debt	0.36	-	-	-	-	-
Long-Term Leases	-	-	-	-	-	0.04
Total Liabilities	1.6	0.84	0.75	0.81	0.47	0.75
Common Stock	39.2	39.2	38.66	35.97	33.35	33.33
Retained Earnings	-44.36	-43.96	-42.63	-39.84	-34.41	-29.37
Comprehensive Income & Other	4.13	4.14	3.84	3.4	3.07	2.62
Shareholders' Equity	-1.03	-0.63	-0.13	-0.48	2	6.59
Total Liabilities & Equity	0.56	0.21	0.62	0.33	2.47	7.34
Total Debt	0.36	-	-	0.12	-	0.16
Net Cash (Debt)	0.02	0.01	0.18	-0.05	2.21	6.87
Net Cash Growth	-8.61%	-95.65%	-	-	-67.88%	109.21%
Net Cash Per Share	0.00	0.00	0.00	-0.00	0.02	0.07
Filing Date Shares Outstanding	161.5	161.5	155.9	137.86	116.86	116.86
Total Common Shares Outstanding	161.5	161.5	155.9	129.12	116.86	116.85
Working Capital	-0.69	-0.64	-0.14	-0.62	1.96	6.41
Book Value Per Share	-0.01	-0.00	-0.00	-0.00	0.02	0.06
Tangible Book Value	-1.04	-0.63	-0.13	-0.48	1.99	6.58
Tangible Book Value Per Share	-0.01	-0.00	-0.00	-0.00	0.02	0.06
Machinery	0.1	0.1	0.1	0.13	0.19	0.18