Aerodrome Group Balance Sheet

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

Millions ILS. Fiscal year is Jan - Dec.

Assets

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	0.77	2.52	1.87	4.64	24.01
Short-Term Investments	0.11	4.37	8.52	10.13	-
Cash & Short-Term Investments	0.88	6.89	10.39	14.77	24.01
Cash Growth	-87.19%	-33.68%	-29.64%	-38.48%	170.42%
Accounts Receivable	0.7	3.17	4.7	7.44	6.1
Other Receivables	1.07	0.6	2.13	0.64	0.67
Receivables	1.76	3.77	6.82	8.08	6.77
Inventory	2.2	0.73	0.77	-	-
Prepaid Expenses	0.18	0.97	1.22	-	-
Other Current Assets	0.84	2.05	2.05	0.35	1.36
Total Current Assets	5.86	14.4	21.25	23.19	32.13
Property, Plant & Equipment	5.37	9.32	11.04	10.8	9.67
Long-Term Investments	1.04	1.39	1.33	0.79	1.35
Goodwill	-	2.91	12.27	12.27	13.38
Other Intangible Assets	0.76	10.95	13.03	14.79	16.72
Long-Term Accounts Receivable	-	-	-	0.7	0.65
Long-Term Deferred Tax Assets	0.42	0.12	0.59	-	-
Long-Term Deferred Charges	-	-	-	0.32	0.48
Other Long-Term Assets	-	-	-	0.08	0.05
Total Assets	13.44	39.09	59.51	62.95	74.42

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
Accounts Payable	1.54	1.12	2.22	3.56	1.74
Accrued Expenses	1.78	1.33	1.99	2.26	2.27
Short-Term Debt	-	0.48	1.95	3.32	3.16
Current Portion of Leases	0.32	1.02	0.98	1.14	0.92
Current Unearned Revenue	0.81	0.04	1.45	-	0.13
Other Current Liabilities	0.56	0.35	1.11	0.58	0.82
Total Current Liabilities	5	4.33	9.71	10.86	9.02
Long-Term Debt	-	0.35	0.18	0.33	1.41
Long-Term Leases	1.59	4.2	5.21	5.96	6.09
Long-Term Deferred Tax Liabilities	0.18	1.46	2.12	2.4	3.5
Other Long-Term Liabilities	0	0	0.01	0.01	1.12
Total Liabilities	6.76	10.34	17.23	19.56	21.14

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
Common Stock	85.65	84.3	75.27	0.7	0.7
Additional Paid-In Capital	-	-	-	73.84	73.8
Retained Earnings	-79.51	-57.9	-35.1	-34.56	-23.66
Comprehensive Income & Other	0.54	2.35	2.11	3.42	2.45
Shareholders' Equity	6.68	28.75	42.28	43.39	53.28
Total Liabilities & Equity	13.44	39.09	59.51	62.95	74.42

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
Total Debt	1.91	6.04	8.33	10.75	11.58
Net Cash (Debt)	-1.03	0.85	2.06	4.02	12.43
Net Cash Growth	-	-58.92%	-48.73%	-67.64%	61.39%
Net Cash Per Share	-0.01	0.01	0.03	0.05	0.16
Filing Date Shares Outstanding	95.46	95.46	90.92	80.21	65.67
Total Common Shares Outstanding	95.46	95.46	80.21	80.21	65.67
Working Capital	0.86	10.07	11.54	12.34	23.1
Book Value Per Share	0.07	0.30	0.53	0.54	0.81
Tangible Book Value	5.92	14.89	16.97	16.32	23.19
Tangible Book Value Per Share	0.06	0.16	0.21	0.20	0.35
Machinery	-	8.2	7.83	5.52	3.65
Leasehold Improvements	-	0.29	0.29	0.29	0.28