Impact Development Group 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	0.83	0.33	0.07	0.01	0.96
Cash & Short-Term Investments	0.83	0.33	0.07	0.01	0.96
Cash Growth	151.99%	362.38%	379.70%	-98.45%	629.68%
Accounts Receivable	0.04	0.07	0.09	-	0.04
Other Receivables	0.21	0.42	0.79	1.35	0.78
Receivables	0.24	0.49	0.88	1.35	0.82
Inventory	8.35	9.42	25.08	25.94	16.88
Prepaid Expenses	0	0.04	-	-	-
Other Current Assets	0.04	0.04	0.46	0.56	2.48
Total Current Assets	9.47	10.33	26.49	27.86	21.14
Property, Plant & Equipment	0.01	0.04	0.12	0.63	13.92
Other Intangible Assets	-	0.35	-	-	-
Total Assets	9.48	10.72	26.61	28.49	35.06
Accounts Payable	1.2	1.89	1.43	1.3	0.57
Accrued Expenses	0.03	0.01	0	-	-
Short-Term Debt	0.26	0.32	0.33	-	-
Current Portion of Long-Term Debt	13.66	4.74	5	6.57	7.88
Current Portion of Leases	-	-	0.07	0.18	0.29
Current Unearned Revenue	0.12	0.08	0.14	0.86	0.15
Other Current Liabilities	0.69	1.2	1.81	-	-
Total Current Liabilities	15.96	8.24	8.77	8.92	8.89
Long-Term Debt	0.95	4.74	1.64	34.79	30.62
Long-Term Leases	-	-	0.01	0.09	0.25
Pension & Post-Retirement Benefits	0.05	0.06	0.05	0.06	0.12
Long-Term Deferred Tax Liabilities	-	0.02	-	-	-
Total Liabilities	16.95	13.07	10.48	43.86	39.88
Common Stock	53.53	53.53	50.27	33.33	33.33
Additional Paid-In Capital	2.22	2.03	1.44	-	-
Retained Earnings	-63.17	-57.91	-35.58	-48.7	-38.15
Comprehensive Income & Other	-0.05	0.01	-	-	-
Shareholders' Equity	-7.47	-2.34	16.13	-15.37	-4.81
Total Liabilities & Equity	9.48	10.72	26.61	28.49	35.06
Total Debt	14.87	9.79	7.05	41.63	39.03
Net Cash (Debt)	-14.03	-9.46	-6.98	-41.62	-38.07
Net Cash Per Share	-0.82	-0.61	-1.27	-18.73	-1.14
Filing Date Shares Outstanding	17.15	17.15	15.39	33.33	33.33
Total Common Shares Outstanding	17.15	17.15	14.14	33.33	33.33
Working Capital	-6.48	2.08	17.71	18.94	12.25
Book Value Per Share	-0.44	-0.14	1.14	-0.46	-0.14
Tangible Book Value	-7.47	-2.7	16.13	-15.37	-4.81
Tangible Book Value Per Share	-0.44	-0.16	1.14	-0.46	-0.14
Land	-	-	-	-	12.66
Machinery	1.41	1.41	1.83	1.6	1.71