Silvair 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	1.11	0.73	0.28	0.41	0.4	1.26
Cash & Short-Term Investments	1.11	0.73	0.28	0.41	0.4	1.26
Cash Growth	221.80%	163.18%	-31.77%	1.25%	-68.20%	-55.27%
Accounts Receivable	0.76	0.86	0.73	0.38	0.51	0.36
Inventory	0.01	0.01	0	0	0	0
Total Current Assets	1.87	1.6	1.01	0.79	0.92	1.62
Net Property, Plant & Equipment	0.24	0.27	0.02	0.11	0.1	0.1
Other Intangible Assets	13.17	13.65	11.72	11.65	9.7	10.49
Long-Term Investments	-	-	-	0.01	0.01	0.01
Other Long-Term Assets	0.48	0.49	0.63	0.67	0.73	0.43
Total Assets	15.77	16.02	13.38	13.22	11.45	12.64
Accounts Payable	0.56	0.55	0.72	0.38	0.31	0.35
Accrued Expenses	-	0.11	0.09	0.1	-	-
Current Portion of Long-Term Debt	4.81	3.1	2.97	1.35	2.35	2.25
Current Portion of Leases	0.07	0.07	0.01	0.07	0.08	0.08
Unearned Revenue	0.83	0.69	0.55	0.4	0.64	0.59
Other Current Liabilities	0.15	0.18	0.12	0.12	0.04	0.05
Total Current Liabilities	6.43	4.71	4.46	2.41	3.43	3.32
Long-Term Debt	-	1.09	0.94	1.49	1.28	-
Long-Term Leases	0.17	0.19	-	0.01	-	-
Other Long-Term Liabilities	0.3	0.34	0.4	0.51	0.23	0.32
Total Long-Term Liabilities	0.47	1.62	1.34	2.01	1.52	0.32
Total Liabilities	6.9	6.33	5.8	4.42	4.94	3.64
Common Stock	1.76	1.76	1.75	1.75	1.58	1.56
Additional Paid-in Capital	32.53	32.84	31.25	31.86	28.49	28.84
Retained Earnings	-25.42	-25.08	-25.6	-24.81	-23.56	-21.39
Shareholders' Equity	8.87	9.69	7.58	8.79	6.51	9.01
Total Liabilities & Equity	15.77	16.02	13.38	13.22	11.45	12.64
Total Debt	5.05	4.46	3.92	2.92	3.72	2.33
Net Cash (Debt)	-3.94	-3.73	-3.64	-2.51	-3.32	-1.07
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.18	-0.17	-0.17	-0.13	-0.18	-0.06
Book Value	8.87	9.69	7.58	8.79	6.51	9.01
Book Value Per Share	0.41	0.43	0.35	0.45	0.36	0.53
Tangible Book Value	-4.3	-3.96	-4.14	-2.85	-3.19	-1.48
Tangible Book Value Per Share	-0.20	-0.18	-0.19	-0.15	-0.18	-0.09