AIxCrypto Holdings, Inc. (AIXC)

AIxCrypto Holdings 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	38.78	1.17	0.4	3.17	17.54	23.98
Cash & Short-Term Investments	38.78	1.17	0.4	3.17	17.54	23.98
Cash Growth	9890.20%	192.33%	-87.31%	-81.95%	-26.85%	15558.58%
Accounts Receivable	-	-	-	-	0.82	0.62
Other Receivables	-	2.01	-	-	-	-
Receivables	4.35	2.01	-	-	0.82	0.62
Inventory	-	-	-	-	1.06	0.95
Prepaid Expenses	0.33	1.5	0.76	1.37	1.38	2.68
Other Current Assets	0.01	-	-	6.29	0	-
Total Current Assets	43.47	4.68	1.17	10.82	20.8	28.22
Property, Plant & Equipment	-	-	-	0.03	1.85	0.7
Other Intangible Assets	-	-	-	-	0.17	0.19
Other Long-Term Assets	0	0	0.87	8.24	0.02	0.02
Total Assets	43.47	4.69	2.03	19.08	22.84	29.13
Accounts Payable	1.28	1.57	2.22	0.62	0.89	0.5
Accrued Expenses	0.04	0.17	0.55	0.85	1.46	0.58
Short-Term Debt	3.24	-	1.3	0.06	-	-
Current Portion of Long-Term Debt	-	-	-	-	-	0.13
Current Portion of Leases	-	-	-	-	0.13	0.25
Current Income Taxes Payable	-	-	-	-	0	0
Current Unearned Revenue	-	-	-	-	0.14	0.49
Other Current Liabilities	0.36	0.27	0.06	7.07	2.01	8.47
Total Current Liabilities	4.92	2.01	4.14	8.61	4.64	10.43
Long-Term Debt	-	-	-	-	-	0.01
Long-Term Leases	-	-	-	-	1.54	0.24
Long-Term Unearned Revenue	-	-	-	-	0.09	0.16
Other Long-Term Liabilities	-	-	-	1.71	-	-
Total Liabilities	4.92	2.01	4.14	10.32	6.27	10.83
Common Stock	0.07	0.07	0.04	0.04	0.04	0.03
Additional Paid-In Capital	131.81	119.96	114.66	110.53	101.27	85.11
Retained Earnings	-129.43	-123.06	-116.8	-103.39	-84.74	-66.85
Comprehensive Income & Other	-	-	-	0.05	-	-
Total Common Equity	2.45	-3.04	-2.1	7.24	16.56	18.29
Minority Interest	-	-	-	1.53	-	-
Shareholders' Equity	38.55	2.68	-2.1	8.77	16.56	18.29
Total Liabilities & Equity	43.47	4.69	2.03	19.08	22.84	29.13
Total Debt	3.24	-	1.3	0.06	1.68	0.63
Net Cash (Debt)	35.54	1.17	-0.9	3.11	15.86	23.35
Net Cash Growth	-	-	-	-80.42%	-32.06%	-
Net Cash Per Share	24.63	3.25	-8.85	40.44	270.35	806.49
Filing Date Shares Outstanding	5.16	1.64	0.13	0.1	0.07	0.06
Total Common Shares Outstanding	3.06	0.74	0.11	0.08	0.07	0.05
Working Capital	38.55	2.68	-2.97	2.21	16.16	17.79
Book Value Per Share	0.80	-4.12	-19.61	85.92	234.69	335.11
Tangible Book Value	2.45	-3.04	-2.1	7.24	16.39	18.11
Tangible Book Value Per Share	0.80	-4.12	-19.61	85.92	232.27	331.68
Machinery	-	-	-	-	4.41	3.26
Construction In Progress	-	-	-	-	-	0.1
Leasehold Improvements	-	-	-	-	0.33	0.32

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