Shamaym Improve Balance Sheet

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018
Cash & Equivalents	1.72	2.59	8.83	17.07	0.78	0.27	Upgrade
Short-Term Investments	-	-	0.01	0.01	0	0	Upgrade
Cash & Short-Term Investments	1.72	2.59	8.84	17.08	0.78	0.27	Upgrade
Cash Growth	-59.56%	-70.67%	-48.26%	2078.40%	186.13%	-	Upgrade
Accounts Receivable	0.25	0.24	0.4	0.43	0.15	0.54	Upgrade
Other Receivables	0.2	0.29	0.11	0.13	-	-	Upgrade
Receivables	0.44	0.53	0.5	0.55	0.15	0.54	Upgrade
Prepaid Expenses	-	-	-	-	0	0.01	Upgrade
Total Current Assets	2.16	3.12	9.34	17.63	0.93	0.82	Upgrade
Property, Plant & Equipment	0.07	0.21	0.2	0.35	0.08	0.02	Upgrade
Other Long-Term Assets	0.04	0.04	0.03	0.03	0.01	-	Upgrade
Total Assets	2.27	3.37	9.57	18.01	1.02	0.84	Upgrade
Accounts Payable	0.31	0.21	0.29	0.45	-	-	Upgrade
Accrued Expenses	-	0.63	0.49	0.71	-	0.1	Upgrade
Current Portion of Long-Term Debt	0.17	0.17	0.99	0.31	0.07	0.04	Upgrade
Current Portion of Leases	0.03	0.08	0.11	0.15	0.03	0.01	Upgrade
Current Unearned Revenue	0.28	1.1	0.64	0.92	-	-	Upgrade
Other Current Liabilities	1.7	0.68	0.71	0.8	0.37	0.36	Upgrade
Total Current Liabilities	2.49	2.86	3.23	3.34	0.47	0.51	Upgrade
Long-Term Debt	-	0.08	0.21	0.35	0.2	0.09	Upgrade
Long-Term Leases	0.02	0.09	0.02	0.14	0.04	-	Upgrade
Long-Term Unearned Revenue	2.4	2.19	3.29	2.96	0.57	0.1	Upgrade
Other Long-Term Liabilities	-	-	0.85	4.86	1.04	0.1	Upgrade
Total Liabilities	4.91	5.22	7.6	11.65	2.33	0.79	Upgrade
Common Stock	0.06	0.06	0.06	0.06	0.01	0.01	Upgrade
Additional Paid-In Capital	26.04	26.86	24.71	21.63	0.8	0.55	Upgrade
Retained Earnings	-28.98	-28.99	-23.01	-15.32	-2.12	-0.51	Upgrade
Comprensive Income & Other	0.23	0.22	0.22	-	-	-	Upgrade
Shareholders' Equity	-2.64	-1.85	1.97	6.36	-1.31	0.05	Upgrade
Total Liabilities & Equity	2.27	3.37	9.57	18.01	1.02	0.84	Upgrade
Total Debt	0.21	0.42	1.33	0.95	0.34	0.14	Upgrade
Net Cash (Debt)	1.51	2.17	7.51	16.13	0.45	0.13	Upgrade
Net Cash Growth	-61.84%	-71.06%	-53.46%	3524.02%	237.12%	-	Upgrade
Net Cash Per Share	-	0.33	1.13	2.45	0.10	0.03	Upgrade
Filing Date Shares Outstanding	-	6.64	6.59	6.59	4.52	4.51	Upgrade
Total Common Shares Outstanding	-	6.64	6.59	6.59	4.52	4.51	Upgrade
Working Capital	-0.33	0.26	6.11	14.29	0.46	0.31	Upgrade
Book Value Per Share	-	-0.28	0.30	0.97	-0.29	0.01	Upgrade
Tangible Book Value	-2.64	-1.85	1.97	6.36	-1.31	0.05	Upgrade
Tangible Book Value Per Share	-	-0.28	0.30	0.97	-0.29	0.01	Upgrade
Machinery	-	0.14	0.18	0.14	0.03	0.02	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.