Name: UPXI Balance Sheet - Upexi Assets & Debt | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Total Assets, Current Assets, Cash and Equivalents, Total Liabilities, Long-term Debt, Short-term Debt, Shareholders Equity, Working Capital, Book Value Per Share

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

UPXI - Upexi, Inc.

USD | NASDAQ | Financial Services

UPXI Balance Sheet - Upexi Assets & Debt | Ledgeburg

(in millions of USD)	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Cash And Short Term Investments
Cash And Equivalents	-	-	-	7.1	14.5	0.9	3.7
Restricted Cash	-	-	-	-	-	-	-
Short Term Investments	-	-	-	-	-	-	-
Cash And Short Term Investments	-	-	-	7.1	14.5	0.9	3.7
Receivables
Accounts Receivable	0.2	0.6	1.1	0.9	1.3	0.2	-
Current Assets
Inventory	1.2	1.4	4.8	4.7	2.1	1.4	-
Prepaid Expenses	0.4	0.5	1.1	0.8	0.4	0.1	-
Non-Current Assets
Property, Plant & Equipment Gross	4.0	7.6	9.1	8.2	2.8	1.9	-
Accumulated Depreciation	-	-	-	-	-	-
Current Liabilities
Accounts Payable	1.0	0.5	1.0	1.6	1.6	0.5	-
Short Term Debt	20.0	0.0	-	-	-	-	-
Non-Current Liabilities
Long Term Debt	-	-	27.7	-	-	-	-
Operating Lease Liabilities Non-Current	1.1	1.7	0.0	0.7	0.2	0.3
Common Equity
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	-
Additional Paid In Capital	150.6	53.4	51.5	35.0	25.4	7.3
Supplementary Data
Total Debt	20.0	0.0	27.7	-	-	-	-
Net debt	-	-	-	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	Q3 FY 26	Q2 FY 26	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q4 FY 19
Cash And Short Term Investments
Cash And Equivalents	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Current Assets
Inventory	0.2	0.7	1.0	1.2	1.3	2.2	1.6	1.4	8.8	14.7	13.8	9.3	10.1	6.8	6.1	11.6	3.6	3.7	3.1	2.1	-	-	-	-	-
Prepaid Expenses	1.0	1.3	1.5	0.4	0.2	0.3	0.4	0.5	0.7	0.7	1.0	1.3	1.8	2.0	1.2	0.8	-	-
Other Current Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Assets Held For Sale	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Current Assets	121.8	171.3	220.3	56.8	4.0	6.1	6.8	11.4	16.8	22.6	24.9	25.5	20.1	22.1	18.8	20.8

Non-Current Assets
Property, Plant & Equipment Gross	0.6	1.6	4.0	4.0	3.8	3.8	3.8	3.6	10.3	10.1	10.0	9.3	9.3	8.7	8.4	8.2	8.6	7.9	3.0	2.8	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property,Plant & Equipment Net	0.2	0.5	1.9	2.1	2.0	2.1	2.3	2.4	7.5	7.6	7.7	7.4	7.6	7.2	7.4	7.3	7.7
Long Term Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Equity Method Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill	0.7	0.7	0.8	0.8	0.8	0.8	0.8	0.8	10.8	11.8	11.7	9.3	15.1	15.3	6.2	5.9	8.5	8.5
Intangible Assets	0.9	0.9	0.1	0.2	0.2	0.2	0.2	0.2	9.5	11.3	12.4	12.6	17.3	18.7	12.7	10.6	4.8
Operating Lease Right Of Use Assets	0.7	0.6	1.6	1.7	1.9	2.1	2.2	2.4	1.5	1.7	2.0	0.4	0.7	0.6	0.8	0.9
Deferred Tax Assets	5.9	5.9	5.9	5.9	5.9	5.9	5.9	5.9	-	-	-	-	-	-	-	-	-
Other Non-Current Assets	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.3	0.4	0.4	0.4	0.1	0.1	0.1	0.4	0.1	0.1
Total Non-Current Assets	78.6	-	-	67.0	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	200.4	271.1	419.7	123.8	15.1	17.5	18.6	23.5	56.5	62.2	65.2	63.9	73.8	76.6	49.1	47.7	33.2

Non-Current Liabilities
Long Term Debt	-	-	-	-	-	-	-	-	-	-	27.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Liabilities Non-Current	0.4	0.5	1.1	1.1	1.8	1.8	1.8	1.7	1.1	1.2	0.0	0.0	0.4	0.4	0.6	0.7
Deferred Revenue Non-Current	-	-	-	-	-	-	4.4	-	-	-	8.3	-	-	-	-	-	-
Deferred Tax Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pension Obligations	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Non-Current Liabilities	181.5	144.6	144.3	1.1	2.4	3.1	3.8	4.3	10.3	12.4	17.6	16.3	19.4	24.8	10.3	9.6
Total Liabilities	252.3	222.4	208.9	33.7	13.2	13.8	13.6	17.0	34.5	36.7	37.7	36.0	37.1	39.9	22.1	18.9

Common Equity
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-	-	-	-	-
Additional Paid In Capital	230.1	222.2	204.6	150.6	55.5	53.5	53.5	53.4	53.1	52.4	52.1	51.5	44.9	43.1	36.0	35.0	32.0
Retained Earnings	(282.1)	(172.7)	6.2	(60.5)	(53.6)	(49.8)	(48.5)	(46.9)	(31.1)	(27.0)	(24.6)	(23.2)	(7.8)	(6.2)	(8.9)	(6.3)	(3.6)
Accumulated Other Comprehensive Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Treasury Stock	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-	-	-	-	-	-	-	-	-	-	-	(0.5)	(0.3)	(0.2)	(0.1)	0.1	-	-
Total Stockholders Equity	(51.9)	48.7	210.8	90.1	1.9	3.8	5.0	6.5	22.1	25.5	27.6	27.8	37.0	36.7	27.0	28.8	28.4
Total Equity	(51.9)	48.7	210.8	90.1	1.9	3.8	5.0	6.5	22.1	25.5	27.6	27.8	36.7	36.7	27.0	28.8	28.4	29.5

Supplementary Data
Total Debt	57.3	62.7	50.0	20.0	-	-	-	-	-	-	27.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Working Capital	51.0	93.4	155.7	24.2	(6.8)	(4.5)	(3.0)	(1.2)	(7.4)	(1.7)	4.9	5.7	2.4	7.0	7.1	11.5	5.9	6.8
Book Value	(51.9)	48.7	210.8	90.1	1.9	3.8	5.0	6.5	22.1	25.5	27.6	27.8	37.0	36.7	27.0	28.8	28.4	29.5
Tangible Book Value	(53.4)	47.2	209.8	89.1	0.8	2.7	4.0	5.4	1.7	2.4	3.5	6.0	4.7	2.7	8.1	12.3	15.1