Bimergen Energy 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	8.91	0.4	0.16	0.15	0.2	0.98
Short-Term Investments	1.89	1.89	-	-	-	-
Cash & Short-Term Investments	10.79	2.29	0.16	0.15	0.2	0.98
Cash Growth	11087.13%	1365.13%	2.41%	-22.91%	-79.76%	-
Prepaid Expenses	0.63	0.62	0.65	0.01	0.01	-
Other Current Assets	-	0.39	0.22	-	-	-
Total Current Assets	11.42	3.3	1.03	0.16	0.21	0.98
Other Intangible Assets	23.9	23.9	22.22	-	-	0.04
Total Assets	35.32	27.2	23.25	0.16	0.21	1.01
Accounts Payable	0.41	2.25	0.81	0.04	0.01	0.01
Short-Term Debt	-	0.83	-	-	-	-
Current Unearned Revenue	4.76	4.76	0.94	-	-	-
Total Current Liabilities	5.17	7.84	1.76	0.04	0.01	0.01
Total Liabilities	5.17	7.84	1.76	0.04	0.01	0.01
Common Stock	0.01	0	0.01	0	0.52	0.02
Additional Paid-In Capital	43.65	29.11	26.26	2.14	0.78	1.27
Retained Earnings	-13.5	-9.75	-4.77	-2.02	-1.1	-0.28
Shareholders' Equity	30.15	19.36	21.49	0.13	0.2	1
Total Liabilities & Equity	35.32	27.2	23.25	0.16	0.21	1.01
Total Debt	-	0.83	-	-	-	-
Net Cash (Debt)	10.79	1.46	0.16	0.15	0.2	0.98
Net Cash Growth	-	836.13%	2.41%	-22.91%	-79.76%	-
Net Cash Per Share	2.39	0.33	0.03	0.03	0.10	6.76
Filing Date Shares Outstanding	7.1	7.07	5.12	3.49	3.31	0.14
Total Common Shares Outstanding	7.07	3.93	5.12	3.46	3.68	93.41
Working Capital	6.25	-4.54	-0.73	0.13	0.2	0.97
Book Value Per Share	4.26	4.93	4.20	0.04	0.05	0.01
Tangible Book Value	6.25	-4.54	-0.73	0.13	0.2	0.97
Tangible Book Value Per Share	0.88	-1.15	-0.14	0.04	0.05	0.01