Core AI Holdings, Inc. (CHAI)

Core AI Holdings Balance Sheet

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

Year Ending	TTM	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	6.48	0.18	0.9	1.91	1.62	16.46
Cash & Cash Equivalents	6.48	0.18	0.9	1.91	1.62	16.46
Cash Growth	144.38%	-79.78%	-53.04%	18.15%	-90.16%	518.59%
Receivables	1.78	1.62	2.23	1.88	2.18	3.47
Inventory	1.51	3.94	3.54	4.09	2.4	2.41
Other Current Assets	0.47	-0.06	0.03	0.02	-0.01	0.75
Total Current Assets	10.24	5.68	6.7	7.91	6.19	23.09
Property, Plant & Equipment	0.58	0.74	0.81	1.09	1.35	0.43
Long-Term Investments	0	0	0.15	0	0	0.21
Goodwill and Intangibles	9.05	8.29	7.86	6.99	4.35	7.35
Other Long-Term Assets	0.2	0.18	0	0.15	0.17	0
Total Long-Term Assets	9.83	9.21	8.81	8.23	5.86	8
Total Assets	20.07	14.89	15.51	16.14	12.05	31.09
Accounts Payable	1.99	5.5	3.45	3.08	2.65	2.76
Deferred Revenue	0	0	0	0.15	0	0
Current Debt	0.79	4.06	1.81	0.3	1.68	6.78
Other Current Liabilities	0.25	1.07	0.16	2.73	2.53	-0.14
Total Current Liabilities	3.03	10.63	5.42	6.27	6.86	9.4
Long-Term Debt	0.21	0.34	0.39	0.64	2.71	0.27
Other Long-Term Liabilities	0	0	0	0	0	0.14
Total Long-Term Liabilities	0.21	0.34	0.39	0.64	2.71	0.41
Total Liabilities	3.24	10.97	5.81	6.9	9.56	9.81
Total Debt	1	4.4	2.2	0.94	4.39	7.05
Debt Growth	-69.77%	100.25%	134.03%	-78.61%	-37.70%	28.75%
Retained Earnings	-123.62	-116.02	-90.75	-77.82	-62.52	-38.89
Comprehensive Income	0.1	0.1	0.1	0.1	-0.04	0.1
Shareholders' Equity	16.83	3.92	9.71	9.24	2.49	21.28
Net Cash (Debt)	5.49	-4.22	-1.3	0.97	-2.77	9.42
Net Cash Per Share	3.57	-103.28	-4084.07	23208.02	-277119.20	3138607.00
Working Capital	7.21	-4.95	1.28	1.64	-0.67	13.69
Book Value Per Share	10.97	95.99	30526.23	222661.98	259025.83	7213238.98

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).