| ClimateRock |
Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
Balance Sheet Date | | | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiscal Period | | | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | | 5,502,717$ | 29,793,452$ | 29,395,469$ | 28,919,261$ | 28,423,358$ | 29,496,158$ | 28,565,916$ | 28,022,595$ | 27,564,272$ | 82,032,663$ | 81,557,355$ | 80,927,120$ | 80,593,658$ | 237,511$ | 83,343$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Current Assets | | | 3,909$ | 4,480$ | 14,384$ | 23,958$ | 46,577$ | 390,317$ | 57,702$ | 111,619$ | 235,974$ | 135,084$ | 518,253$ | 555,544$ | 575,679$ | | 83,343$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents | | | | 4,480$ | 14,384$ | 3,708$ | 6,077$ | 316,030$ | 57,290$ | 79,815$ | 154,544$ | 54,458$ | 411,711$ | 363,891$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Assets | | | | | | | | | | | | | 81,039,102$ | | 79,931,250$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Assets | | | 5,498,808$ | 29,788,972$ | 29,381,085$ | 28,895,303$ | 28,376,781$ | 29,105,841$ | 28,508,214$ | 27,910,976$ | 27,328,298$ | 81,897,579$ | 81,039,102$ | 80,371,576$ | 80,017,979$ | 237,511$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Physical Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Assets | | | | | | | | | | | 27,328,298$ | 81,897,579$ | 81,039,102$ | 80,371,576$ | 80,017,979$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Liabilities | | | 9,259,020$ | 8,713,503$ | 8,130,482$ | 7,673,385$ | 7,350,204$ | 6,896,438$ | 5,638,685$ | 4,993,616$ | 4,561,821$ | 3,871,676$ | 3,848,220$ | 3,136,168$ | 2,394,789$ | 218,441$ | 63,073$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Current Liabilities | | | 6,896,520$ | 6,351,003$ | 5,767,982$ | 5,310,885$ | 4,987,704$ | 4,533,938$ | 3,226,185$ | 2,631,116$ | 2,199,321$ | 1,509,176$ | 1,485,720$ | 773,668$ | 32,289$ | 218,441$ | 63,073$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Noncurrent Liabilities | | | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,412,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 2,362,500$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long Term Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Noncurrent Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Equity | | | (9,255,111$) | (8,759,023$) | (8,116,098$) | (7,649,427$) | (7,303,627$) | (6,506,121$) | (5,580,983$) | (4,881,997$) | (4,325,847$) | (3,736,592$) | (3,329,967$) | (2,580,624$) | (1,819,110$) | 19,070$ | 20,270$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity to Common Shareholders | | | (9,255,111$) | (8,759,023$) | (8,116,098$) | (7,649,427$) | (7,303,627$) | (6,506,121$) | (5,580,983$) | (4,881,997$) | (4,325,847$) | (3,736,592$) | (3,329,967$) | (2,580,624$) | (1,819,110$) | 19,070$ | 20,270$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Additional Paid-In Capital | | | | | | | | | | | | | | | | 24,784$ | 24,784$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Retained Earnings | | | (9,255,320$) | (8,759,232$) | (8,116,307$) | (7,649,636$) | (7,303,836$) | (6,506,330$) | (5,581,192$) | (4,882,206$) | (4,326,056$) | (3,736,801$) | (3,330,176$) | (2,580,833$) | (1,819,319$) | (5,930$) | (4,730$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |