XMax Inc. Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.71	0.16	0.37	1.37	6.28	8.74
Cash & Short-Term Investments	1.71	0.16	0.37	1.37	6.28	8.74
Cash Growth	956.40%	-56.14%	-73.14%	-78.11%	-28.23%	17.80%
Accounts Receivable	7.94	0.04	0.05	0.29	0.1	0.51
Other Receivables	0.01	0.02	0.04	0.08	0.3	0.62
Receivables	7.95	0.05	0.09	0.37	0.4	1.14
Inventory	2.44	7.51	2.31	4.95	3.33	33.2
Prepaid Expenses	0.15	0.2	0.98	1.5	0.41	0.22
Other Current Assets	0.02	-	-	-	15.15	-
Total Current Assets	12.27	7.93	3.75	8.2	25.57	43.29
Property, Plant & Equipment	0.96	1.71	2.19	3.03	3.61	2.77
Goodwill	-	0.22	0.22	0.22	0.22	0.22
Other Intangible Assets	-	0	0.01	0.01	0.02	-
Long-Term Deferred Tax Assets	-	-	-	-	-	0.12
Other Long-Term Assets	5.05	0.05	0.07	0.07	0.11	0.07
Total Assets	18.29	9.92	6.24	11.53	29.53	46.48
Accounts Payable	0.62	0.73	0.43	0.32	0.36	0.74
Accrued Expenses	0.92	1.67	1.07	0.38	0.33	0.33
Short-Term Debt	0.39	0.39	-	-	-	-
Current Portion of Long-Term Debt	0.01	0.01	-	-	-	-
Current Portion of Leases	0.72	0.75	0.7	0.74	0.73	0.69
Current Income Taxes Payable	1.33	1.85	1.15	0	-	-
Current Unearned Revenue	-	0.41	0.31	-	-	-
Other Current Liabilities	0.41	0.02	0.03	0.21	0.4	0.27
Total Current Liabilities	4.41	5.83	3.69	1.64	1.81	2.03
Long-Term Debt	0.2	0.2	0.15	0.15	0.15	0.15
Long-Term Leases	0.09	0.77	1.26	1.97	2.58	1.75
Other Long-Term Liabilities	-	-	0.64	1.16	1.54	1.63
Total Liabilities	4.7	6.79	5.74	4.92	6.09	5.55
Common Stock	0.03	0.01	0	0	0.01	0.01
Additional Paid-In Capital	64.8	52.59	44.4	43.24	42.66	39.77
Retained Earnings	-51.75	-49.99	-44.43	-36.71	-19.6	0.36
Comprehensive Income & Other	0.5	0.52	0.52	0.08	0.38	0.8
Shareholders' Equity	13.58	3.12	0.5	6.61	23.44	40.93
Total Liabilities & Equity	18.29	9.92	6.24	11.53	29.53	46.48
Total Debt	1.41	2.12	2.11	2.86	3.46	2.58
Net Cash (Debt)	0.3	-1.95	-1.74	-1.48	2.82	6.16
Net Cash Growth	-	-	-	-	-54.27%	30.22%
Net Cash Per Share	0.02	-0.52	-1.12	-1.07	2.31	5.37
Filing Date Shares Outstanding	41.87	13.21	2.32	1.44	1.37	1.11
Total Common Shares Outstanding	34.24	7.3	1.92	1.42	1.37	1.12
Working Capital	7.86	2.11	0.06	6.56	23.75	41.27
Book Value Per Share	0.40	0.43	0.26	4.64	17.15	36.57
Tangible Book Value	13.58	2.9	0.27	6.38	23.21	40.71
Tangible Book Value Per Share	0.40	0.40	0.14	4.48	16.97	36.37
Machinery	0.28	0.27	0.26	0.28	0.4	0.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.