ProPhase Labs 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	0.41	0.68	1.61	9.11	8.41	6.82
Short-Term Investments	-	-	3.13	8.33	9.11	1.64
Cash & Short-Term Investments	0.41	0.68	4.74	17.44	17.51	8.46
Cash Growth	-63.05%	-85.68%	-72.84%	-0.43%	107.13%	521.69%
Accounts Receivable	3.28	20.06	35.81	37.05	37.71	3.16
Total Trade Receivables	3.28	20.06	35.81	37.05	37.71	3.16
Inventory	0.27	1.14	2.29	3.98	4.6	3.04
Other Current Assets	3.82	8.76	4.74	2.37	1.5	1.24
Total Current Assets	7.77	30.64	47.59	60.83	61.32	15.89
Net Property, Plant & Equipment	2.35	11.62	14.9	11.35	10.35	8.31
Other Intangible Assets	7.81	9.75	12.33	8.48	10.85	1.23
Goodwill	3.97	5.23	5.23	5.71	5.71	0.9
Long-Term Investments	43.66	-	-	-	-	-
Other Long-Term Assets	0.14	5.97	11.88	1.28	1.07	5.07
Total Assets	65.7	63.2	91.93	87.65	89.3	31.41
Accounts Payable	41.85	13.72	8.64	5.91	7.03	3.77
Accrued Expenses	0.15	0.18	0.34	1.11	1.99	0.46
Short-Term Debt	4.14	3.21	-	-	-	-
Current Portion of Leases	2.58	3.36	2.79	0.3	0.66	0.33
Unearned Revenue	1.37	1.7	2.38	2.5	2.03	0.17
Other Current Liabilities	5.2	9.97	6.7	6.26	3.81	1.56
Total Current Liabilities	55.29	32.13	20.86	16.08	15.52	6.29
Long-Term Debt	-	11.65	7.33	2.4	10.04	9.99
Long-Term Leases	0.97	6.35	8.33	4.26	4.2	4.4
Other Long-Term Liabilities	2.59	5.71	6.02	1.28	0.91	0.16
Total Long-Term Liabilities	3.55	23.71	21.69	7.94	15.14	14.56
Total Liabilities	58.84	55.85	42.54	24.02	30.67	20.85
Common Stock	0.03	0.02	0.02	0.02	0.02	0.01
Treasury Stock	-49.64	-64	-64	-58.03	-48.41	-47.49
Additional Paid-in Capital	122.41	129.92	118.69	109.14	104.55	61.67
Accumulated Other Comprehensive Income	-0.2	-0.2	-0.3	0.76	-0.18	-0.01
Retained Earnings	-65.74	-58.39	-5.03	11.75	2.64	-3.63
Shareholders' Equity	6.86	7.35	49.38	63.63	58.63	10.56
Total Liabilities & Equity	65.7	63.2	91.93	87.65	89.3	31.41
Total Debt	7.68	24.57	18.46	6.96	14.9	14.72
Net Cash (Debt)	-7.28	-23.9	-13.72	10.48	2.61	-6.27
Net Cash Growth	-	-	-	301.11%	-	-
Net Cash Per Share	-0.20	-1.17	-0.80	0.56	0.14	-0.54
Book Value	6.86	7.35	49.38	63.63	58.63	10.56
Book Value Per Share	0.19	0.36	2.87	3.41	3.19	0.91
Tangible Book Value	-4.92	-7.63	31.82	49.45	42.07	8.42
Tangible Book Value Per Share	-0.14	-0.37	1.85	2.65	2.29	0.73

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