TLV:MSVT 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	0.71	0.97	1.28	14.89	30.44
Short-Term Investments	3.55	8.78	14.8	15.48	15.91
Cash & Short-Term Investments	4.26	9.75	16.08	30.37	46.34
Cash Growth	-56.32%	-39.36%	-47.05%	-34.47%	1394.45%
Accounts Receivable	0.41	0.77	5.08	4.09	3.69
Other Receivables	0.9	0.33	0.33	0.47	0.4
Receivables	1.3	1.1	5.41	4.55	4.09
Inventory	4.85	5.72	6.67	3.61	1.65
Prepaid Expenses	-	0.26	0.24	0.23	0.05
Other Current Assets	0.11	0.9	1.47	1.09	1.43
Total Current Assets	10.53	17.73	29.87	39.86	53.56
Property, Plant & Equipment	1.01	1.51	1.69	2.25	1.41
Long-Term Accounts Receivable	0.05	0.08	0.86	-	-
Total Assets	11.59	19.32	32.41	42.11	54.97
Accounts Payable	0.94	1.46	2.31	2.26	2.62
Accrued Expenses	-	1.06	1.4	1.17	1.17
Short-Term Debt	-	0	0.04	0.03	0.15
Current Portion of Leases	-	0.43	0.44	0.32	0.33
Current Unearned Revenue	-	0.32	0.45	1.1	1.04
Other Current Liabilities	4.49	2.5	2.47	0.73	0.56
Total Current Liabilities	5.43	5.77	7.12	5.6	5.87
Long-Term Leases	0.37	0.29	0.44	0.65	0.4
Long-Term Unearned Revenue	0.94	0.93	1.26	1.13	1.08
Total Liabilities	6.74	6.98	8.82	7.39	7.35
Common Stock	0.09	0.07	0.06	0.06	0.06
Additional Paid-In Capital	104.37	102.14	97.2	96.84	95.22
Retained Earnings	-99.35	-89.65	-73.49	-62.15	-47.65
Comprehensive Income & Other	-0.26	-0.22	-0.18	-0.03	-0.01
Shareholders' Equity	4.85	12.34	23.59	34.72	47.62
Total Liabilities & Equity	11.59	19.32	32.41	42.11	54.97
Total Debt	0.37	0.72	0.92	1	0.88
Net Cash (Debt)	3.89	9.03	15.16	29.37	45.46
Net Cash Growth	-56.89%	-40.42%	-48.38%	-35.39%	-
Net Cash Per Share	0.13	0.36	0.70	1.36	2.23
Filing Date Shares Outstanding	33.77	25.29	21.87	21.87	21.6
Total Common Shares Outstanding	33.77	25.29	21.87	21.87	21.6
Working Capital	5.1	11.96	22.75	34.25	47.69
Book Value Per Share	0.14	0.49	1.08	1.59	2.20
Tangible Book Value	4.85	12.34	23.59	34.72	47.62
Tangible Book Value Per Share	0.14	0.49	1.08	1.59	2.20
Machinery	-	2.76	2.45	2.54	1.71
Leasehold Improvements	-	1.12	1.03	1.02	0.9

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.