OMEX 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	2.1	3.52	4.79	4.02	1.44	2.27
Cash & Short-Term Investments	2.1	3.52	4.79	4.02	1.44	2.27
Cash Growth	-14.47%	-26.63%	19.15%	178.62%	-36.55%	-63.09%
Accounts Receivable	0.05	0.07	0.29	0.11	0.01	0.27
Other Receivables	-	-	-	-	1.58	-
Total Trade Receivables	0.05	0.07	0.29	0.11	1.58	0.27
Other Current Assets	0.61	0.77	0.68	0.74	0.95	0.78
Total Current Assets	2.76	4.36	5.76	4.88	3.98	3.32
Net Property, Plant & Equipment	0.46	0.47	0.53	0.65	3.18	0.94
Other Intangible Assets	1.82	1.82	1.82	1.82	1.82	1.82
Long-Term Investments	8.3	9.15	10.34	15.38	4.86	3.25
Other Long-Term Assets	0.03	0.03	0.03	0.03	0.03	0.03
Total Assets	13.38	15.84	18.49	22.75	13.87	8.91
Accounts Payable	1.54	0.77	0.75	0.35	2.29	1.82
Accrued Expenses	10.88	9.85	8.63	8.49	17.62	27.22
Current Portion of Long-Term Debt	0.91	1.06	13.08	15.41	21.73	23.41
Current Portion of Leases	-	-	-	0.13	0.19	0.16
Other Current Liabilities	-	-	-	7.08	-	-
Total Current Liabilities	13.33	11.68	22.47	31.47	41.82	52.61
Long-Term Debt	3.96	3.93	9.85	7.9	0.66	18.47
Long-Term Leases	-	-	-	-	0.13	0.32
Other Long-Term Liabilities	66.93	75.77	65.26	69.29	59.93	-
Total Long-Term Liabilities	70.89	79.71	75.11	77.19	60.73	18.79
Total Liabilities	84.22	91.38	97.58	108.66	102.55	71.4
Common Stock	0.01	0.01	0	0	0	0
Additional Paid-in Capital	290.39	285.87	264.19	263.62	256.96	249.06
Retained Earnings	-323.18	-323.52	-280.44	-296.1	-301.44	-275.09
Total Common Shareholders' Equity	-32.78	-37.65	-16.24	-32.48	-44.48	-26.03
Minority Interest	-38.07	-37.9	-62.84	-53.43	-44.2	-36.45
Shareholders' Equity	-70.85	-75.54	-79.08	-85.91	-88.67	-62.49
Total Liabilities & Equity	13.38	15.84	18.49	22.75	13.87	8.91
Total Debt	4.87	5	22.94	23.45	22.71	42.36
Net Cash (Debt)	-2.77	-1.48	-18.14	-19.42	-21.27	-40.08
Net Cash Per Share	-0.06	-0.04	-0.64	-0.96	-1.23	-3.02
Book Value	-32.78	-37.65	-16.24	-32.48	-44.48	-26.03
Book Value Per Share	-0.71	-0.96	-0.57	-1.61	-2.57	-1.96
Tangible Book Value	-34.6	-39.47	-18.07	-34.3	-46.3	-27.86
Tangible Book Value Per Share	-0.75	-1.01	-0.64	-1.70	-2.67	-2.09

Updated May 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q