Physitrack Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	0.66	0.72	0.54	0.58	13.32
Cash & Short-Term Investments	0.66	0.72	0.54	0.58	13.32
Cash Growth	-9.23%	34.95%	-7.22%	-95.66%	962.37%
Accounts Receivable	0.92	2.15	2.87	2.53	1.31
Other Receivables	0.09	0.44	0.33	0.31	0.17
Receivables	1.01	2.59	3.2	2.84	1.48
Inventory	-	0.01	0.03	0.05	0.07
Prepaid Expenses	0.31	0.38	0.16	0.11	0.19
Total Current Assets	1.98	3.72	3.93	3.57	15.06
Property, Plant & Equipment	0.05	0.09	0.08	0.1	0.05
Long-Term Investments	0.08	0.08	0.08	0.08	0.08
Goodwill	10.59	17.86	23.88	27.25	14.43
Other Intangible Assets	6.08	8.37	10.19	10.3	2.64
Long-Term Deferred Tax Assets	0.42	0.38	-	-	-
Total Assets	19.22	30.51	38.18	41.31	32.28
Accounts Payable	0.98	1.24	1.13	1.06	0.4
Accrued Expenses	1.16	1.43	1.21	0.7	0.81
Short-Term Debt	-	-	-	-	0
Current Income Taxes Payable	0.16	0.05	0.1	0.16	0.11
Current Unearned Revenue	2.15	1.95	2.08	2.06	1.59
Other Current Liabilities	0.38	0.68	1.23	3.01	0.61
Total Current Liabilities	4.84	5.35	5.75	7	3.63
Long-Term Debt	3.94	4.81	3.58	0.83	-
Long-Term Unearned Revenue	-	0.06	0.12	-	-
Long-Term Deferred Tax Liabilities	0.42	0.97	1.19	1.41	-
Other Long-Term Liabilities	0.04	0.15	2.43	9.7	5.36
Total Liabilities	9.23	11.34	13.07	18.94	8.99
Common Stock	0.06	0.06	0.06	0.06	0.06
Additional Paid-In Capital	24.94	24.94	24.94	24.94	24.94
Retained Earnings	-14.01	-5.31	1.15	-1.6	-1.69
Comprehensive Income & Other	-1	-0.53	-1.03	-1.03	-0.02
Shareholders' Equity	9.99	19.17	25.11	22.37	23.29
Total Liabilities & Equity	19.22	30.51	38.18	41.31	32.28
Total Debt	3.94	4.81	3.58	0.83	0
Net Cash (Debt)	-3.28	-4.08	-3.04	-0.25	13.32
Net Cash Per Share	-0.20	-0.25	-0.19	-0.02	0.97
Filing Date Shares Outstanding	16.26	16.26	16.26	16.26	16.26
Total Common Shares Outstanding	16.26	16.26	16.26	16.26	16.26
Working Capital	-2.85	-1.63	-1.82	-3.42	11.43
Book Value Per Share	0.61	1.18	1.54	1.38	1.43
Tangible Book Value	-6.69	-7.06	-8.95	-15.17	6.22
Tangible Book Value Per Share	-0.41	-0.43	-0.55	-0.93	0.38
Machinery	0.14	0.2	0.16	0.13	0.05

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.