Biotechnology Assets Balance Sheet

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

Millions EUR. 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	0.42	0.2	0.35	0.69	1.68
Short-Term Investments	0.24	0.07	0.06	0.11	0.04
Cash & Short-Term Investments	0.67	0.26	0.42	0.8	1.72
Cash Growth	154.42%	-37.19%	-47.92%	-53.39%	188.31%
Accounts Receivable	3.86	3.33	3.16	2.21	2.62
Other Receivables	0.06	0.11	0.19	0.11	0.07
Receivables	3.92	3.44	3.34	2.32	2.69
Inventory	0.01	-	-	-	-
Total Current Assets	4.59	3.7	3.76	3.12	4.4
Property, Plant & Equipment	2.2	2.32	2.44	2.53	2.56
Long-Term Investments	0.25	0.45	0.57	0.37	0.36
Goodwill	0.82	1.46	2.1	2.74	3.37
Other Intangible Assets	0.75	0.92	1.14	1.36	1.59
Long-Term Deferred Tax Assets	2.43	2.67	2.76	3.33	3.33
Long-Term Deferred Charges	2.52	3.27	3.84	5.03	4.26
Total Assets	13.56	14.78	16.61	18.47	19.88
Accounts Payable	0.2	0.2	0.31	0.4	0.3
Accrued Expenses	0.7	0.87	0.75	0.64	0.8
Short-Term Debt	0.71	0.75	0.51	0.34	0.33
Current Portion of Long-Term Debt	0.32	0.46	0.26	0.25	0.21
Current Portion of Leases	0.02	0.02	0.01	-	-
Current Income Taxes Payable	0.06	0.04	0.23	0.03	0.06
Other Current Liabilities	1.26	2.22	1.53	1.88	1.85
Total Current Liabilities	3.27	4.55	3.61	3.54	3.55
Long-Term Debt	0.57	0.85	3.32	7.65	7.71
Long-Term Leases	0.01	0.01	0.03	-	-
Long-Term Deferred Tax Liabilities	0.39	0.44	0.51	0.5	0.6
Other Long-Term Liabilities	2.36	2.32	2.6	2.91	3.67
Total Liabilities	6.6	8.17	10.08	14.6	15.54
Common Stock	3.64	3.3	2.89	2.72	2.29
Additional Paid-In Capital	101.61	99.76	97.12	96.35	95.14
Retained Earnings	-99.37	-97.52	-94.46	-95.97	-93.89
Treasury Stock	-0.02	-0.03	-0.05	-0.03	-0.1
Comprehensive Income & Other	1.1	1.09	1.18	0.97	1.04
Total Common Equity	6.96	6.61	6.68	4.03	4.49
Minority Interest	-0	-0	-0.15	-0.15	-0.15
Shareholders' Equity	6.96	6.61	6.53	3.87	4.34
Total Liabilities & Equity	13.56	14.78	16.61	18.47	19.88
Total Debt	1.63	2.09	4.14	8.25	8.25
Net Cash (Debt)	-0.96	-1.82	-3.72	-7.45	-6.53
Net Cash Per Share	-0.01	-0.03	-0.06	-0.14	-0.14
Filing Date Shares Outstanding	72.7	65.97	57.73	54.2	45.61
Total Common Shares Outstanding	72.7	65.97	57.73	54.2	45.61
Working Capital	1.32	-0.85	0.15	-0.41	0.85
Book Value Per Share	0.10	0.10	0.12	0.07	0.10
Tangible Book Value	5.39	4.23	3.45	-0.07	-0.47
Tangible Book Value Per Share	0.07	0.06	0.06	-0.00	-0.01
Land	0.19	0.19	0.19	0.19	0.19
Buildings	2.57	2.57	2.57	2.57	2.26
Machinery	1.31	1.31	1.3	1.23	0.42