BladeRanger Balance Sheet

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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	0.58	3.18	1.12	9.19	20.15	25.42
Short-Term Investments	0.1	0.1	-	0.05	-	-
Cash & Short-Term Investments	0.68	3.28	1.12	9.24	20.15	25.42
Cash Growth	-60.49%	192.77%	-87.87%	-54.15%	-20.73%	664.57%
Other Receivables	0.29	0.35	0.02	1.68	0.24	0.66
Receivables	0.29	0.35	0.04	1.68	0.24	0.66
Inventory	-	-	-	0.85	-	-
Prepaid Expenses	-	0.07	-	-	-	-
Other Current Assets	4.39	1.44	0.02	-	-	-
Total Current Assets	5.36	5.14	1.18	11.77	20.39	26.09
Property, Plant & Equipment	0.61	0.71	0.56	1.23	1	0.01
Total Assets	11.37	5.86	1.74	13	21.39	26.1
Accounts Payable	0.27	0.38	0.04	0.4	0.1	0.17
Accrued Expenses	-	0.27	0.71	1.41	0.85	0.83
Short-Term Debt	-	-	-	-	-	0.12
Current Portion of Long-Term Debt	0.07	0.07	0.81	-	-	-
Current Portion of Leases	0.01	0.05	0.02	0.24	0.11	-
Current Unearned Revenue	-	0.38	0.03	-	-	-
Other Current Liabilities	1.3	0.84	0.74	-	-	-
Total Current Liabilities	1.65	1.98	2.35	2.05	1.06	1.12
Long-Term Debt	0.18	0.18	0.25	-	3.26	-
Long-Term Leases	-	-	0.02	0.68	0.67	-
Long-Term Unearned Revenue	-	-	-	3.28	-	2.11
Total Liabilities	1.82	2.15	2.62	6.02	4.99	3.22
Common Stock	-	-	-	0.02	0.02	0.02
Additional Paid-In Capital	26.14	25.84	7.16	35.39	33.92	29.15
Retained Earnings	-16.6	-22.13	-8.04	-28.44	-17.55	-9.98
Comprehensive Income & Other	-	-	-	-	-	3.68
Shareholders' Equity	9.55	3.7	-0.88	6.98	16.39	22.87
Total Liabilities & Equity	11.37	5.86	1.74	13	21.39	26.1
Total Debt	0.25	0.3	1.1	0.93	4.04	0.12
Net Cash (Debt)	0.43	2.99	0.02	8.31	16.11	25.31
Net Cash Growth	-	13472.73%	-99.73%	-48.39%	-36.34%	661.08%
Net Cash Per Share	0.01	0.12	0.00	1.13	2.21	4.96
Filing Date Shares Outstanding	45.6	45.6	7.84	7.44	7.31	7.28
Total Common Shares Outstanding	45.6	45.6	7.84	7.44	7.31	7.28
Working Capital	3.71	3.17	-1.18	9.72	19.32	24.97
Book Value Per Share	0.21	0.08	-0.11	0.94	2.24	3.14
Tangible Book Value	9.55	3.7	-0.88	6.98	16.39	22.87
Tangible Book Value Per Share	0.21	0.08	-0.11	0.94	2.24	3.14
Machinery	-	1.15	0.75	0.24	0.18	0.07
Leasehold Improvements	-	0.15	-	0.18	0.14	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.