Functional Brands Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	2.73	0.21	0.37	0.2	0.36
Cash & Short-Term Investments	2.73	0.21	0.37	0.2	0.36
Cash Growth	1188.35%	-43.48%	84.61%	-44.13%	-
Receivables	0.52	0.3	0.17	0.24	0.48
Inventory	1.55	1.71	1.69	2.12	1.64
Prepaid Expenses	0.33	0.05	0.05	0.11	0.1
Other Current Assets	0.06	0.59	0.26	0.06	-
Total Current Assets	5.19	2.86	2.54	2.73	2.58
Property, Plant & Equipment	1.71	2.05	2.4	0.29	1.33
Goodwill	0.82	0.82	0.82	0.82	-
Other Intangible Assets	1.4	1.44	1.49	1.54	-
Other Long-Term Assets	-	-	-	1.07	0.25
Total Assets	9.11	7.17	7.25	6.44	4.16
Accounts Payable	0.67	1.1	0.56	0.26	0.45
Accrued Expenses	0.89	0.85	1.07	1.05	0.02
Short-Term Debt	0.47	0.57	0.32	0.03	0.97
Current Portion of Long-Term Debt	0	0	0	0	-
Current Portion of Leases	0.37	0.29	0.26	0.02	0.45
Other Current Liabilities	3.35	2.38	0.04	0.12	0.07
Total Current Liabilities	5.75	5.2	2.25	1.49	1.96
Long-Term Debt	0.38	0.24	0.24	0.25	-
Long-Term Leases	1.44	1.84	2.14	0.07	0.35
Other Long-Term Liabilities	-	-	2.6	5.89	-
Total Liabilities	7.57	7.29	7.23	7.7	2.31
Common Stock	0	0	0	0	3.6
Additional Paid-In Capital	8.52	7.54	7.13	4.6	-
Retained Earnings	-6.98	-7.66	-7.1	-5.86	-1.75
Comprehensive Income & Other	-	-	-	-0	-
Total Common Equity	1.54	-0.12	0.03	-1.26	1.85
Shareholders' Equity	1.54	-0.12	0.03	-1.26	1.85
Total Liabilities & Equity	9.11	7.17	7.25	6.44	4.16
Total Debt	2.66	2.95	2.96	0.37	1.76
Net Cash (Debt)	0.06	-2.74	-2.59	-0.17	-1.4
Net Cash Per Share	0.00	-0.41	-0.39	-0.03	-
Filing Date Shares Outstanding	20.8	6.69	7	6.66	-
Total Common Shares Outstanding	18.7	6.69	6.69	6.66	-
Working Capital	-0.56	-2.34	0.29	1.24	0.62
Book Value Per Share	0.08	-0.02	0.00	-0.19	-
Tangible Book Value	-0.67	-2.38	-2.28	-3.61	1.85
Tangible Book Value Per Share	-0.04	-0.36	-0.34	-0.54	-
Machinery	0.77	0.76	0.76	0.76	-

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