MYCELX Technologies Corporation (AIM: MYX)

MYCELX Technologies Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	2.07	0.38	1.65	3.13	3.29	3.65
Cash & Short-Term Investments	2.07	0.38	1.65	3.13	3.29	3.65
Cash Growth	48.71%	-76.72%	-47.41%	-4.98%	-9.73%	-25.05%
Receivables	0.54	2.07	2.78	2.04	1.48	3.99
Inventory	2.69	3.42	3.74	4.32	5.64	6.14
Prepaid Expenses	0.16	0.12	0.1	0.2	0.08	0.22
Restricted Cash	0.05	0.05	0.08	0.08	0.5	0.5
Other Current Assets	0.09	0.15	0.14	0.4	0.11	0.39
Total Current Assets	5.6	6.19	8.48	10.18	11.1	14.88
Property, Plant & Equipment	2.38	3.44	4.41	4.71	7.24	8.82
Other Intangible Assets	0.73	0.76	0.73	0.77	0.79	0.8
Total Assets	8.72	10.39	13.62	15.66	19.13	24.5
Accounts Payable	0.41	1.54	0.8	0.68	0.47	0.79
Accrued Expenses	0.05	0.79	0.76	0.76	0.54	0.5
Short-Term Debt	-	-	-	-	1	-
Current Portion of Long-Term Debt	-	-	-	-	0.1	0.1
Current Portion of Leases	0.35	0.28	0.33	0.25	0.18	0.28
Current Unearned Revenue	1.04	-	-	0.05	0.75	-
Other Current Liabilities	0.05	0.01	0.02	0.07	0.49	0.86
Total Current Liabilities	1.91	2.63	1.9	1.82	3.52	2.53
Long-Term Debt	-	-	-	-	1.54	1.64
Long-Term Leases	1	0.61	0.89	1.22	0.28	0.48
Total Liabilities	2.91	3.23	2.79	3.04	5.34	4.66
Common Stock	0.57	0.57	0.57	0.49	0.49	0.49
Additional Paid-In Capital	44.81	44.8	44.77	42.66	42.4	42.36
Retained Earnings	-39.58	-38.22	-34.51	-30.52	-29.09	-23
Shareholders' Equity	5.81	7.16	10.83	12.62	13.79	19.84
Total Liabilities & Equity	8.72	10.39	13.62	15.66	19.13	24.5
Total Debt	1.35	0.89	1.22	1.47	3.09	2.51
Net Cash (Debt)	0.73	-0.51	0.43	1.66	0.2	1.14
Net Cash Growth	115.38%	-	-74.17%	722.28%	-82.31%	-62.45%
Net Cash Per Share	0.03	-0.02	0.02	0.09	0.01	0.06
Filing Date Shares Outstanding	24.36	22.98	22.98	22.98	19.44	19.44
Total Common Shares Outstanding	22.98	22.98	22.98	19.44	19.44	19.44
Working Capital	3.69	3.57	6.58	8.36	7.58	12.35
Book Value Per Share	0.25	0.31	0.47	0.65	0.71	1.02
Tangible Book Value	5.08	6.4	10.1	11.85	13	19.05
Tangible Book Value Per Share	0.22	0.28	0.44	0.61	0.67	0.98
Land	-	-	-	-	0.71	0.71
Buildings	-	-	-	-	2.72	2.72
Machinery	1.75	2.16	2.12	2.07	2.19	2.18
Leasehold Improvements	0.53	0.62	0.62	0.11	0.28	0.28

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