PEX:NCI 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	1.19	0.54	0.47	0.59	0.3	1.19
Short-Term Investments	-	0.01	0.01	0	0	-
Cash & Short-Term Investments	1.19	0.55	0.48	0.59	0.31	1.19
Cash Growth	221.08%	13.42%	-18.45%	93.70%	-74.29%	-42.16%
Accounts Receivable	3.11	3.12	2.65	2.5	1.91	1.95
Other Receivables	-	0.07	0.03	0.05	0.03	0
Receivables	3.11	3.19	2.68	2.55	1.94	1.95
Inventory	2.3	2.07	1.35	1.28	1.87	1.7
Prepaid Expenses	-	0.05	0.02	-	-	0.02
Other Current Assets	1.11	1.42	0.62	0.35	0.17	1.36
Total Current Assets	7.71	7.28	5.15	4.77	4.29	6.22
Property, Plant & Equipment	5.92	5.42	4.74	4.69	4.67	4.25
Long-Term Investments	1.05	1.02	0.74	0.87	0.99	0.84
Total Assets	14.67	13.73	10.64	10.34	9.95	11.32
Accounts Payable	0.6	0.26	0.28	0.31	0.14	0.32
Accrued Expenses	-	0.38	0.27	0.22	0.13	0.18
Current Portion of Long-Term Debt	0.9	0.64	0.75	0.84	1.02	0.81
Current Portion of Leases	0.05	0.05	0.04	0.01	0.01	0.01
Current Income Taxes Payable	0.27	0.28	0.11	0.04	-	0.09
Current Unearned Revenue	-	0.12	0.12	0.13	-	-
Other Current Liabilities	1.4	1.35	0.77	0.48	0.26	0.33
Total Current Liabilities	3.22	3.07	2.33	2.03	1.55	1.74
Long-Term Debt	0.26	0.06	0.13	0.31	0.63	1.25
Long-Term Leases	0.01	0.02	0.06	0.01	0.01	0.02
Pension & Post-Retirement Benefits	0.42	0.39	0.31	0.31	0.26	0.25
Total Liabilities	3.9	3.54	2.84	2.66	2.44	3.27
Common Stock	5	5	5	5	5	5
Retained Earnings	4.1	3.65	2.66	2.37	1.92	1.76
Comprehensive Income & Other	1.67	1.54	0.14	0.32	0.59	1.28
Shareholders' Equity	10.77	10.18	7.8	7.69	7.51	8.05
Total Liabilities & Equity	14.67	13.73	10.64	10.34	9.95	11.32
Total Debt	1.21	0.76	0.98	1.17	1.66	2.09
Net Cash (Debt)	-0.02	-0.21	-0.49	-0.57	-1.35	-0.9
Net Cash Per Share	-0.00	-0.04	-0.10	-0.11	-0.27	-0.18
Filing Date Shares Outstanding	4.99	5	5	5	5	5
Total Common Shares Outstanding	4.99	5	5	5	5	5
Working Capital	4.49	4.21	2.82	2.74	2.74	4.48
Book Value Per Share	2.16	2.04	1.56	1.54	1.50	1.61
Tangible Book Value	10.77	10.18	7.8	7.69	7.51	8.05
Tangible Book Value Per Share	2.16	2.04	1.56	1.54	1.50	1.61
Land	-	1.31	0.97	0.97	1	1.13
Buildings	-	2.22	1.79	1.55	1.59	1.8
Machinery	-	6.82	5.73	5.6	5.24	4.84
Construction In Progress	-	0.02	0.14	0.15	0.19	0.15