MiMedia Holdings Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	3.44	0.02	0.02	1.72	0.57	0.14
Cash & Short-Term Investments	3.44	0.02	0.02	1.72	0.57	0.14
Cash Growth	13999.04%	-2.58%	-98.73%	199.36%	299.40%	-
Accounts Receivable	0.04	0.03	0.02	0.02	0.01	0
Other Receivables	-	-	-	-	-	0.07
Total Trade Receivables	0.04	0.03	0.02	0.02	0.01	0.07
Other Current Assets	0.25	0.4	0.04	0.08	0.14	3.28
Total Current Assets	3.72	0.45	0.08	1.81	0.72	3.49
Other Intangible Assets	-	-	-	-	-	0
Other Long-Term Assets	0.15	0.15	0.15	0.15	0.15	0.01
Total Assets	3.87	0.6	0.23	1.96	0.87	3.5
Accounts Payable	1.32	1.25	0.98	0.94	0.63	1.32
Short-Term Debt	-	-	-	-	-	0.55
Current Portion of Long-Term Debt	-	2.29	-	-	-	-
Unearned Revenue	0	0	0	0	0	0
Other Current Liabilities	-	0.05	-	-	-	3.27
Total Current Liabilities	1.32	3.59	0.98	0.95	0.63	5.15
Long-Term Debt	4.6	2.52	4.53	3.86	-	-
Total Long-Term Liabilities	4.6	2.52	4.53	3.86	-	-
Total Liabilities	5.92	6.12	5.51	4.8	0.63	5.15
Common Stock	68.34	63.97	59.01	58.24	58.13	53.88
Additional Paid-in Capital	2.5	2.32	2.15	1.97	1.22	-
Accumulated Other Comprehensive Income	0.05	0.06	0.27	-0.07	0	-
Retained Earnings	-72.94	-71.86	-66.71	-62.98	-59.11	-55.52
Shareholders' Equity	-2.05	-5.51	-5.28	-2.84	0.24	-1.65
Total Liabilities & Equity	3.87	0.6	0.23	1.96	0.87	3.5
Total Debt	4.6	4.81	4.53	3.86	0	0.55
Net Cash (Debt)	-1.16	-4.79	-4.51	-2.14	0.57	-0.41
Net Cash Per Share	-0.01	-0.05	-0.06	-0.03	0.01	-0.01
Book Value	-2.05	-5.51	-5.28	-2.84	0.24	-1.65
Book Value Per Share	-0.02	-0.06	-0.07	-0.04	0.00	-0.05
Tangible Book Value	-2.05	-5.51	-5.28	-2.84	0.24	-1.65
Tangible Book Value Per Share	-0.02	-0.06	-0.07	-0.04	0.00	-0.05