Scodix 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	2.39	4.16	1.86	5.34	16.5
Cash & Short-Term Investments	2.39	4.16	1.86	5.34	16.5
Cash Growth	-42.41%	123.51%	-65.18%	-67.64%	188.98%
Accounts Receivable	5.55	5.2	4.48	3.7	4.14
Other Receivables	0.12	0.33	0.39	0.81	1.24
Receivables	5.67	5.53	4.88	4.5	5.39
Inventory	8.42	8.88	9.05	10.02	5.52
Prepaid Expenses	0.28	0.17	0.21	0.41	0.71
Restricted Cash	1.5	-	-	1.5	1.5
Other Current Assets	1.2	0.96	0.91	0.86	0.94
Total Current Assets	19.46	19.71	16.91	22.63	30.54
Property, Plant & Equipment	2.16	2.24	3	3.18	2.71
Long-Term Accounts Receivable	-	-	0.63	-	0.12
Long-Term Deferred Tax Assets	0.33	0.2	-	-	-
Other Long-Term Assets	0.67	2.63	2.65	0.6	0.54
Total Assets	22.61	24.78	23.19	26.41	33.91
Accounts Payable	2.22	3.18	2.51	3.56	2.62
Accrued Expenses	1.8	1.98	1.42	2.19	2.03
Short-Term Debt	6.48	3.48	3.43	1.85	3.44
Current Portion of Leases	0.82	0.6	0.57	0.68	0.66
Current Unearned Revenue	2.13	3.56	1.89	2.65	3.76
Other Current Liabilities	0.92	0.85	0.39	1.35	1.96
Total Current Liabilities	14.37	13.65	10.21	12.28	14.46
Long-Term Debt	-	1.35	2.22	0.36	1.89
Long-Term Leases	0.96	1.09	1.63	2.04	2.21
Long-Term Unearned Revenue	0.67	0.68	0.3	0.41	1.19
Other Long-Term Liabilities	-	-	0	0.17	0.21
Total Liabilities	15.99	16.77	14.36	15.27	19.97
Common Stock	4.5	4.5	4.5	4.5	4.5
Additional Paid-In Capital	113.94	113.94	113.94	113.94	113.94
Retained Earnings	-111.78	-110.28	-109.64	-107.24	-104.48
Comprehensive Income & Other	-0.03	-0.15	0.04	-0.05	-0.01
Total Common Equity	6.62	8.01	8.83	11.14	13.94
Shareholders' Equity	6.62	8.01	8.83	11.14	13.94
Total Liabilities & Equity	22.61	24.78	23.19	26.41	33.91
Total Debt	8.26	6.53	7.85	4.93	8.2
Net Cash (Debt)	-5.86	-2.37	-5.99	0.41	8.3
Net Cash Growth	-	-	-	-95.05%	-
Net Cash Per Share	-0.20	-0.08	-0.20	0.01	0.33
Filing Date Shares Outstanding	30.04	30.04	30.04	30.04	30.04
Total Common Shares Outstanding	30.04	30.04	30.04	30.04	30.04
Working Capital	5.09	6.06	6.7	10.35	16.08
Book Value Per Share	0.22	0.27	0.29	0.37	0.46
Tangible Book Value	6.62	8.01	8.83	11.14	13.94
Tangible Book Value Per Share	0.22	0.27	0.29	0.37	0.46
Machinery	3.54	3.5	3.47	3.03	2.45
Leasehold Improvements	1.2	1.02	1.02	1.02	0.99

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.