Genasys Inc. (GNSS)

Genasys Balance Sheet

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Cash & Equivalents	8.47	4.95	8.67	12.74	13.17	23.32
Short-Term Investments	5.15	7.95	1.48	6.4	5.69	4.27
Cash & Short-Term Investments	13.62	12.89	10.15	19.13	18.85	27.58
Cash Growth	0.43%	27.05%	-46.97%	1.49%	-31.65%	22.52%
Accounts Receivable	3.02	3.28	5.95	6.74	7.68	5.44
Other Receivables	0.53	0.59	0.38	1.81	0.21	0.15
Receivables	3.54	3.87	6.34	8.56	7.9	5.59
Inventory	8.9	7.32	6.8	6.47	7.41	6
Prepaid Expenses	1.14	1.14	0.55	0.23	0.24	-
Restricted Cash	0.1	0.1	0.76	0.1	0.28	0.28
Other Current Assets	0.71	0.84	0.61	1.08	0.81	0.66
Total Current Assets	28	26.14	25.21	35.56	35.49	40.12
Property, Plant & Equipment	4.13	4.4	5.44	6.3	6.62	7.22
Long-Term Investments	0.31	0.25	-	0.78	1.88	3.81
Goodwill	13.17	13.33	10.28	10.12	23.83	2.47
Other Intangible Assets	7.89	8.51	8.43	10.51	12.8	0.94
Long-Term Deferred Tax Assets	-	-	-	7.37	8.04	11.1
Other Long-Term Assets	1.15	1.31	0.55	1.22	1.47	0.52
Total Assets	54.64	53.94	49.91	71.85	90.13	66.17
Accounts Payable	4.5	4.03	2.79	2.33	2.16	1.37
Accrued Expenses	3.11	3.3	3.13	5.37	4.14	3.34
Current Portion of Long-Term Debt	-	-	-	-	0.3	0.3
Current Portion of Leases	1.03	1.02	1.01	0.95	0.9	0.77
Current Unearned Revenue	12.2	5.25	3.47	6.55	9.82	4.41
Other Current Liabilities	0.22	0.48	0.87	0.16	0.15	0.13
Total Current Liabilities	21.05	14.09	11.26	15.37	17.47	10.32
Long-Term Debt	12.38	12.01	-	-	-	0.02
Long-Term Leases	2.99	3.27	4.28	5.19	5.71	6.4
Long-Term Unearned Revenue	0.38	0.37	0.55	0.23	0.31	0.29
Other Long-Term Liabilities	4.17	6.64	-	0.68	0.69	-
Total Liabilities	40.97	36.37	16.09	21.46	24.17	17.03
Additional Paid-In Capital	126.08	125.69	110.38	108.55	107.11	91.25
Retained Earnings	-111.87	-107.79	-76.06	-57.37	-41.15	-41.86
Comprehensive Income & Other	-0.54	-0.34	-0.51	-0.79	0	-0.25
Shareholders' Equity	13.67	17.56	33.81	50.39	65.96	49.14
Total Liabilities & Equity	54.64	53.94	49.91	71.85	90.13	66.17
Total Debt	16.39	16.3	5.29	6.14	6.9	7.48
Net Cash (Debt)	-2.47	-3.16	4.86	13.78	13.82	23.91
Net Cash Growth	-	-	-64.76%	-0.34%	-42.17%	1.35%
Net Cash Per Share	-0.06	-0.07	0.13	0.38	0.39	0.70
Filing Date Shares Outstanding	44.93	44.93	44.03	36.7	36.48	33.57
Total Common Shares Outstanding	44.93	44.63	37.21	36.61	36.4	33.56
Working Capital	6.95	12.06	13.95	20.2	18.02	29.8
Book Value Per Share	0.30	0.39	0.91	1.38	1.81	1.46
Tangible Book Value	-7.38	-4.27	15.1	29.77	29.32	45.73
Tangible Book Value Per Share	-0.16	-0.10	0.41	0.81	0.81	1.36
Machinery	3.08	3.18	3.02	2.82	2.53	2.37
Construction In Progress	0.01	0.03	-	0.1	-	0.01
Leasehold Improvements	2.29	2.31	2.3	2.17	2.15	2.06
Order Backlog	-	47.3	-	21.7	36	16.6

Source: S&P Capital IQ. Standard template. Financial Sources.