Physitrack Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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	0.4	0.66	0.72	0.54	0.58	13.32
Cash & Short-Term Investments	0.4	0.66	0.72	0.54	0.58	13.32
Cash Growth	-15.07%	-9.23%	34.95%	-7.22%	-95.66%	962.37%
Accounts Receivable	1.03	1.33	2.98	3.36	2.95	1.67
Inventory	-	-	0.01	0.03	0.05	0.07
Other Current Assets	0.38	-	-	-	-	-
Total Current Assets	1.8	1.98	3.72	3.93	3.57	15.06
Net Property, Plant & Equipment	0.06	0.05	0.09	0.08	0.1	0.05
Other Intangible Assets	6	6.08	8.37	10.19	10.3	2.64
Goodwill	10.6	10.59	17.86	23.88	27.25	14.43
Long-Term Investments	0.1	0.09	0.1	0.1	0.1	0.1
Other Long-Term Assets	-	0.42	0.38	-	-	-
Total Assets	18.56	19.22	30.51	38.18	41.31	32.28
Accounts Payable	1.8	1.97	2.97	2.46	2.05	1.32
Accrued Expenses	-	0.16	0.05	0.1	0.16	0.11
Current Portion of Long-Term Debt	-	-	-	-	-	0
Unearned Revenue	2.24	2.15	1.95	2.08	2.06	1.59
Other Current Liabilities	-	0.55	0.38	1.11	2.72	0.6
Total Current Liabilities	4.04	4.84	5.35	5.75	7	3.63
Long-Term Debt	4.27	3.94	4.81	3.58	0.83	-
Other Long-Term Liabilities	0.37	0.46	1.19	3.74	11.11	5.36
Total Long-Term Liabilities	4.64	4.4	5.99	7.32	11.95	5.36
Total Liabilities	8.69	9.23	11.34	13.07	18.94	8.99
Common Stock	0.06	0.06	0.06	0.06	0.06	0.06
Additional Paid-in Capital	24.94	24.94	24.94	24.94	24.94	24.94
Accumulated Other Comprehensive Income	-1.02	-1	-0.53	-1.03	-1.03	-0.02
Retained Earnings	-14.1	-14.01	-5.31	1.15	-1.6	-1.69
Shareholders' Equity	9.88	9.99	19.17	25.11	22.37	23.29
Total Liabilities & Equity	18.56	19.22	30.51	38.18	41.31	32.28
Total Debt	4.27	3.94	4.81	3.58	0.83	0
Net Cash (Debt)	-3.87	-3.28	-4.08	-3.04	-0.25	13.32
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.24	-0.20	-0.25	-0.19	-0.02	0.97
Book Value	9.88	9.99	19.17	25.11	22.37	23.29
Book Value Per Share	0.61	0.61	1.18	1.54	1.38	1.70
Tangible Book Value	-6.72	-6.69	-7.06	-8.95	-15.17	6.22
Tangible Book Value Per Share	-0.41	-0.41	-0.43	-0.55	-0.93	0.45