Xamble Group Limited (ASX:XGL)

Elevation Oncology Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.83	3.11	4.73	5.52	3.31
Cash & Short-Term Investments	2.83	3.11	4.73	5.52	3.31
Cash Growth	-9.12%	-34.20%	-14.43%	66.81%	-0.22%
Accounts Receivable	1.57	2.14	0.02	2.79	2.08
Other Receivables	0.4	0.29	2.35	0.04	0.12
Receivables	1.97	2.43	2.38	2.83	2.2
Prepaid Expenses	0.07	0.12	0.09	0.07	0.05
Other Current Assets	0.07	0.09	0.07	0.07	0.04
Total Current Assets	4.94	5.75	7.27	8.49	5.61
Property, Plant & Equipment	0.37	0.49	0.56	0.35	0.37
Long-Term Investments	-	0.14	0.22	0.24	0.15
Goodwill	0.08	0.1	0.1	0.09	0.09
Other Intangible Assets	-	0.24	0.11	0.08	-
Long-Term Deferred Tax Assets	0.03	0.02	0.04	0.05	0.04
Total Assets	5.42	6.73	8.3	9.3	6.26
Accounts Payable	1.7	1.47	1.46	1.96	1.11
Current Portion of Leases	0.05	0.12	0.13	0.11	0.1
Current Income Taxes Payable	-	0.01	0	0	0.04
Current Unearned Revenue	0.19	0.17	0.38	0.39	0.45
Other Current Liabilities	0.14	0.29	0.5	1.04	0.15
Total Current Liabilities	2.08	2.06	2.47	3.51	1.85
Long-Term Leases	0.04	0.13	0.11	0.03	0.07
Total Liabilities	2.12	2.19	2.59	3.54	1.92
Common Stock	15.89	14.44	15.49	14.4	13.53
Retained Earnings	-15	-13.52	-12.73	-10.71	-9.52
Comprehensive Income & Other	1.82	2.97	2.36	1.53	-0.35
Total Common Equity	2.71	3.89	5.12	5.21	3.66
Minority Interest	0.59	0.65	0.59	0.55	0.68
Shareholders' Equity	3.3	4.54	5.71	5.76	4.34
Total Liabilities & Equity	5.42	6.73	8.3	9.3	6.26
Total Debt	0.08	0.25	0.24	0.14	0.17
Net Cash (Debt)	2.74	2.86	4.48	5.38	3.14
Net Cash Growth	-4.11%	-36.21%	-16.68%	71.25%	4.09%
Net Cash Per Share	0.01	0.01	0.02	0.02	0.01
Filing Date Shares Outstanding	339.01	295.58	283.01	283.01	282.23
Total Common Shares Outstanding	339.01	295.58	283.01	283.01	262.5
Working Capital	2.85	3.69	4.79	4.98	3.76
Book Value Per Share	0.01	0.01	0.02	0.02	0.01
Tangible Book Value	2.63	3.56	4.91	5.04	3.57
Tangible Book Value Per Share	0.01	0.01	0.02	0.02	0.01
Machinery	0.79	0.75	0.79	0.64	0.54

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.