Cipia Vision Balance Sheet

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

Millions USD. 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	3.07	5.38	5.35	16.16	19.77
Cash & Short-Term Investments	3.07	5.38	5.35	16.16	19.77
Cash Growth	-42.95%	0.45%	-66.86%	-18.27%	412.36%
Accounts Receivable	0.22	2.98	2.18	2.23	1.41
Other Receivables	-	0.65	0.42	0.23	0.34
Receivables	0.22	3.64	2.6	2.45	1.75
Inventory	0.4	1.01	1.29	1.84	1.76
Prepaid Expenses	-	-	0.16	0.13	0.14
Restricted Cash	0.07	0.29	0.5	-	-
Other Current Assets	0.14	0.15	-	-	-
Total Current Assets	3.89	10.46	9.91	20.57	23.41
Property, Plant & Equipment	0.01	1.27	1.73	2.08	2.3
Other Long-Term Assets	-	0.95	0.24	0.24	0.28
Total Assets	3.9	12.67	11.87	22.9	25.98
Accounts Payable	-	0.22	0.34	0.78	0.94
Accrued Expenses	0.89	1.23	1.58	1.9	2.79
Current Portion of Long-Term Debt	-	1.08	0.49	0.79	0.68
Current Portion of Leases	-	0.37	0.33	0.37	0.5
Current Unearned Revenue	-	1.02	0.57	0.76	0.51
Other Current Liabilities	0.02	0.34	0.3	0.3	-
Total Current Liabilities	0.91	4.25	3.61	4.92	5.42
Long-Term Debt	-	1.72	-	0.43	1.29
Long-Term Leases	-	0.38	0.8	1.22	1.71
Long-Term Unearned Revenue	-	0.42	0.32	0.44	1.1
Other Long-Term Liabilities	-	0.02	0.02	0.02	0.02
Total Liabilities	0.91	6.79	4.75	7.02	9.53
Common Stock	0.54	0.54	0.41	0.41	0.28
Additional Paid-In Capital	105.95	105.94	99.3	98.92	86.66
Retained Earnings	-103.49	-100.6	-92.58	-83.45	-70.49
Shareholders' Equity	3	5.88	7.13	15.88	16.45
Total Liabilities & Equity	3.9	12.67	11.87	22.9	25.98
Total Debt	-	3.55	1.62	2.81	4.17
Net Cash (Debt)	3.07	1.83	3.73	13.34	15.6
Net Cash Growth	67.74%	-51.02%	-72.02%	-14.45%	-
Net Cash Per Share	0.02	0.01	0.03	0.14	0.89
Filing Date Shares Outstanding	182.43	182.43	137.93	104.16	89.18
Total Common Shares Outstanding	182.43	182.43	137.93	104.16	89.18
Working Capital	2.98	6.21	6.29	15.66	17.99
Book Value Per Share	0.02	0.03	0.05	0.15	0.18
Tangible Book Value	3	5.88	7.13	15.88	16.45
Tangible Book Value Per Share	0.02	0.03	0.05	0.15	0.18

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