Exyn Technologies 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Cash & Equivalents	1.1	0.81	1.98	4.93
Cash & Short-Term Investments	1.1	0.81	1.98	4.93
Cash Growth	-44.38%	-58.99%	-59.82%	-
Accounts Receivable	0.57	1.46	1.73	1.08
Inventory	1.5	1.62	1.6	1.92
Other Current Assets	1.36	1.25	0.34	0.44
Total Current Assets	4.53	5.14	5.65	8.37
Net Property, Plant & Equipment	0.55	0.66	1.07	1.62
Other Long-Term Assets	0.06	0.06	0.06	0.06
Total Assets	5.15	5.86	6.79	10.06
Accounts Payable	2	1.62	1.04	0.92
Accrued Expenses	1.92	1.87	1.61	1.24
Short-Term Debt	7.31	6.12	3.46	-
Current Portion of Leases	0.16	0.16	0.15	0.14
Unearned Revenue	0.29	0.35	0.13	0.28
Other Current Liabilities	6.92	6.89	-	-
Total Current Liabilities	18.6	17	6.39	2.58
Long-Term Debt	0.75	-	-	-
Long-Term Leases	0.13	0.17	0.32	0.47
Total Long-Term Liabilities	0.88	0.17	0.32	0.47
Total Liabilities	19.47	17.17	6.71	3.05
Preferred Stock	0.01	0.01	0.01	0.01
Common Stock	0	0	0	0
Additional Paid-in Capital	64.84	64.64	63.82	57.92
Accumulated Other Comprehensive Income	-0.02	-0.05	-0.03	-0.01
Retained Earnings	-79.15	-75.91	-63.72	-50.91
Shareholders' Equity	-14.32	-11.31	0.08	7.01
Total Liabilities & Equity	5.15	5.86	6.79	10.06
Total Debt	8.34	6.45	3.93	0.61
Net Cash (Debt)	-7.24	-5.64	-1.95	4.32
Net Cash Per Share	-5.48	-4.26	-1.48	3.29
Book Value	-14.32	-11.31	0.08	7.01
Book Value Per Share	-10.83	-8.55	0.06	5.33
Tangible Book Value	-14.32	-11.31	0.08	7.01
Tangible Book Value Per Share	-10.83	-8.55	0.06	5.33