Graphite One Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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	3.59	4.12	1.82	0.5	6.38	0.01
Short-Term Investments	-	0.07	0.01	0.03	0.08	-
Cash & Short-Term Investments	3.59	4.18	1.83	0.53	6.46	0.01
Cash Growth	-25.29%	128.41%	243.19%	-91.73%	44157.33%	-91.35%
Other Receivables	0.22	0.68	0.74	0.08	0.02	0.02
Receivables	0.22	0.68	0.74	0.08	0.02	0.02
Prepaid Expenses	0.42	0.14	0.1	0.3	0.05	0.1
Total Current Assets	4.23	5	2.68	0.91	6.53	0.13
Property, Plant & Equipment	66.58	61.61	58.55	51.18	34.62	20.77
Other Intangible Assets	1.01	0.42	0.06	0.1	-	-
Other Long-Term Assets	0.23	0.34	0.22	-	-	-
Total Assets	72.04	67.38	61.51	52.19	41.15	20.91
Accounts Payable	1	2.24	0.74	3.42	0.48	1.49
Accrued Expenses	3.33	2.62	1.81	0.82	0.08	-
Current Portion of Long-Term Debt	-	-	-	-	6.31	-
Current Portion of Leases	0.16	-	0.06	0.16	0.09	-
Other Current Liabilities	-	-	-	0.27	0.04	-
Total Current Liabilities	4.49	4.86	2.6	4.68	7	1.49
Long-Term Debt	-	-	-	-	-	5.65
Long-Term Leases	0.04	-	-	-	0.09	-
Total Liabilities	4.53	4.86	2.6	4.68	7.09	7.14
Common Stock	103.81	95.27	87.77	71.49	52.2	27.93
Retained Earnings	-60.49	-54.73	-47.93	-39.48	-33.78	-25.52
Comprehensive Income & Other	24.19	21.98	19.07	15.5	15.65	11.34
Shareholders' Equity	67.51	62.52	58.91	47.51	34.06	13.76
Total Liabilities & Equity	72.04	67.38	61.51	52.19	41.15	20.91
Total Debt	0.21	-	0.06	0.16	6.48	5.65
Net Cash (Debt)	3.38	4.18	1.78	0.38	-0.03	-5.64
Net Cash Growth	-29.41%	135.63%	370.72%	-	-	-
Net Cash Per Share	0.02	0.03	0.01	0.00	-0.00	-0.13
Filing Date Shares Outstanding	172.52	146.27	137.61	125.39	85.52	62.7
Total Common Shares Outstanding	161.72	145.58	132.28	109.48	85.52	43.11
Working Capital	-0.27	0.14	0.07	-3.77	-0.47	-1.35
Book Value Per Share	0.42	0.43	0.45	0.43	0.40	0.32
Tangible Book Value	66.5	62.1	58.84	47.41	34.06	13.76
Tangible Book Value Per Share	0.41	0.43	0.44	0.43	0.40	0.32
Machinery	1.4	1.35	1.41	1.24	0.71	-

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