Shamaym Improve 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	2.49	1.47	2.59	8.83	17.07	2.51
Short-Term Investments	-	-	-	0.01	0.01	0.01
Cash & Short-Term Investments	2.49	1.47	2.59	8.84	17.08	2.52
Cash Growth	44.88%	-43.33%	-70.67%	-48.26%	577.62%	166.31%
Accounts Receivable	0.29	0.24	0.24	0.4	0.43	0.48
Other Receivables	0.32	0.29	0.29	0.11	0.13	0
Receivables	0.61	0.53	0.53	0.5	0.55	0.48
Total Current Assets	3.1	2	3.12	9.34	17.63	3
Property, Plant & Equipment	0.03	0.05	0.21	0.2	0.35	0.24
Other Long-Term Assets	0.04	0.04	0.04	0.03	0.03	0.03
Total Assets	3.17	2.09	3.37	9.57	18.01	3.27
Accounts Payable	0.22	0.17	0.21	0.29	0.45	0.2
Accrued Expenses	-	0.28	0.63	0.49	0.71	0.41
Current Portion of Long-Term Debt	0.05	0.13	0.17	0.99	0.31	0.24
Current Portion of Leases	0.01	0.03	0.08	0.11	0.15	0.08
Current Unearned Revenue	0.21	1.87	1.1	0.64	0.92	-
Other Current Liabilities	2.43	0.78	0.68	0.71	0.8	0.58
Total Current Liabilities	2.92	3.25	2.86	3.23	3.34	1.51
Long-Term Debt	0.03	0.05	0.08	0.21	0.35	0.65
Long-Term Leases	-	0	0.09	0.02	0.14	0.12
Long-Term Unearned Revenue	3.04	2.84	2.19	3.29	2.96	1.84
Other Long-Term Liabilities	-	-	-	0.85	4.86	3.35
Total Liabilities	5.99	6.14	5.22	7.6	11.65	7.48
Common Stock	0.07	0.06	0.06	0.06	0.06	0.04
Additional Paid-In Capital	28.51	26.09	26.86	24.71	21.63	2.58
Retained Earnings	-31.6	-30.43	-28.99	-23.01	-15.32	-6.83
Comprehensive Income & Other	0.2	0.23	0.22	0.22	-	-
Shareholders' Equity	-2.82	-4.05	-1.85	1.97	6.36	-4.21
Total Liabilities & Equity	3.17	2.09	3.37	9.57	18.01	3.27
Total Debt	0.09	0.21	0.42	1.33	0.95	1.09
Net Cash (Debt)	2.4	1.26	2.17	7.51	16.13	1.43
Net Cash Growth	59.27%	-42.13%	-71.06%	-53.46%	1027.29%	213.77%
Net Cash Per Share	0.31	0.18	0.33	1.13	2.45	0.32
Filing Date Shares Outstanding	7.75	7.18	6.64	6.59	6.59	4.52
Total Common Shares Outstanding	7.75	7.18	6.64	6.59	6.59	4.52
Working Capital	0.17	-1.25	0.26	6.11	14.29	1.49
Book Value Per Share	-0.36	-0.56	-0.28	0.30	0.97	-0.93
Tangible Book Value	-2.82	-4.05	-1.85	1.97	6.36	-4.21
Tangible Book Value Per Share	-0.36	-0.56	-0.28	0.30	0.97	-0.93
Machinery	-	0.14	0.14	0.18	0.14	0.11

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