Silvair, Inc. (WSE:SVRS)

Silvair Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.65	0.28	0.41	0.4	1.26	2.82
Cash & Short-Term Investments	0.65	0.28	0.41	0.4	1.26	2.82
Cash Growth	159.36%	-31.77%	1.25%	-68.20%	-55.27%	117.51%
Accounts Receivable	0.91	0.65	0.28	0.39	0.27	0.1
Other Receivables	-	0.08	0.1	0.07	0.05	0.07
Receivables	0.91	0.73	0.38	0.47	0.32	0.18
Inventory	0.02	0	0	0	0	0.01
Prepaid Expenses	-	-	-	0.05	0.04	0.03
Total Current Assets	1.58	1.01	0.79	0.92	1.62	3.03
Property, Plant & Equipment	0.29	0.02	0.11	0.1	0.1	0.09
Long-Term Investments	-	-	0.01	0.01	0.01	0.01
Other Intangible Assets	13.47	11.72	11.65	9.7	10.49	10.84
Long-Term Deferred Tax Assets	0.53	0.63	0.67	0.73	0.43	0.58
Total Assets	15.86	13.38	13.22	11.45	12.64	14.54
Accounts Payable	0.52	0.26	0.24	0.19	0.22	0.37
Accrued Expenses	0.05	0.19	0.21	0.09	0.1	0.09
Short-Term Debt	-	-	-	-	0.01	0.13
Current Portion of Long-Term Debt	2.74	2.97	1.35	2.35	2.25	1.8
Current Portion of Leases	0.07	0.01	0.07	0.08	0.08	0.07
Current Income Taxes Payable	-	0.08	0.08	0.06	0.07	0.05
Current Unearned Revenue	0.73	0.55	0.4	0.27	0.18	0.13
Other Current Liabilities	0.19	0.4	0.08	0.38	0.41	0.44
Total Current Liabilities	4.31	4.46	2.41	3.43	3.32	3.08
Long-Term Debt	1.4	0.94	1.49	1.28	-	2.19
Long-Term Leases	0.21	-	0.01	-	-	-
Long-Term Deferred Tax Liabilities	0	0	0.01	0.01	0.02	0.02
Other Long-Term Liabilities	0.36	0.39	0.51	0.22	0.3	0.39
Total Liabilities	6.29	5.8	4.42	4.94	3.64	5.68
Common Stock	1.76	1.75	1.75	1.58	1.56	1.34
Additional Paid-In Capital	30.92	30.89	30.84	28.18	27.94	24.82
Retained Earnings	-25.09	-25.6	-24.81	-23.56	-21.39	-18.32
Comprehensive Income & Other	1.99	0.55	1.02	0.31	0.9	1.02
Total Common Equity	9.58	7.58	8.79	6.51	9.01	8.86
Shareholders' Equity	9.58	7.58	8.79	6.51	9.01	8.86
Total Liabilities & Equity	15.86	13.38	13.22	11.45	12.64	14.54
Total Debt	4.43	3.92	2.92	3.72	2.34	4.18
Net Cash (Debt)	-3.78	-3.64	-2.51	-3.32	-1.07	-1.37
Net Cash Per Share	-0.18	-0.21	-0.15	-0.21	-0.08	-0.12
Filing Date Shares Outstanding	17.55	17.53	17.46	17.38	15.58	13.43
Total Common Shares Outstanding	17.55	17.48	17.46	15.83	15.58	13.43
Working Capital	-2.73	-3.45	-1.62	-2.51	-1.7	-0.05
Book Value Per Share	0.55	0.43	0.50	0.41	0.58	0.66
Tangible Book Value	-3.89	-4.14	-2.85	-3.19	-1.48	-1.98
Tangible Book Value Per Share	-0.22	-0.24	-0.16	-0.20	-0.10	-0.15
Buildings	-	0.02	0.02	0.02	0.02	0.02
Machinery	-	0.26	0.25	0.21	0.23	0.24

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