Beyond Oil Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cash & Equivalents	2.86	0.41	0.88	0.39	0.49	0.55
Cash & Short-Term Investments	2.86	0.41	0.88	0.39	0.49	0.55
Cash Growth	472.95%	-53.08%	125.68%	-20.14%	-11.06%	-
Other Receivables	0.21	0.06	0.06	0.06	0.01	0.03
Receivables	0.22	0.06	0.06	0.06	0.01	0.03
Inventory	0.29	0.38	-	-	-	-
Prepaid Expenses	-	-	0.05	-	0.03	0.03
Restricted Cash	-	-	0.01	0.02	0	0
Total Current Assets	3.37	0.86	1	0.47	0.53	0.6
Property, Plant & Equipment	0.23	0.26	0.33	0.23	0.28	0.3
Other Intangible Assets	2.93	3.15	3.46	4.16	4.26	6.13
Total Assets	6.52	4.27	4.79	4.87	5.08	7.03
Accounts Payable	0.09	0.21	0.24	0.04	0.03	0.03
Accrued Expenses	0.45	0.48	0.33	0.27	0.03	0.02
Short-Term Debt	-	0.19	0.39	1.13	0.11	0.08
Current Portion of Leases	-	0.09	-	-	-	-
Other Current Liabilities	2.67	0.12	0.05	0.05	0.09	0.09
Total Current Liabilities	3.21	1.09	1.01	1.49	0.27	0.21
Long-Term Debt	-	-	-	0.74	0.4	-
Long-Term Leases	0.04	0.04	0.18	0.09	0.11	0.12
Other Long-Term Liabilities	0.19	0.27	0.34	-	-	-
Total Liabilities	3.44	1.39	1.53	2.32	1.5	0.57
Common Stock	21	16.14	14.02	1.13	1.13	1.03
Retained Earnings	-28.87	-24.02	-21.6	-7.99	-5.53	-2.24
Comprehensive Income & Other	10.96	10.76	10.85	9.41	7.98	7.68
Shareholders' Equity	3.09	2.88	3.26	2.55	3.58	6.46
Total Liabilities & Equity	6.52	4.27	4.79	4.87	5.08	7.03
Total Debt	0.04	0.32	0.57	1.96	0.62	0.2
Net Cash (Debt)	2.82	0.1	0.31	-1.57	-0.14	0.35
Net Cash Growth	1458.01%	-68.85%	-	-	-	-
Net Cash Per Share	0.05	0.00	0.01	-0.06	-0.05	0.14
Filing Date Shares Outstanding	61.32	55.98	48.91	24.41	18.04	2.43
Total Common Shares Outstanding	59.89	53.03	48.91	24.41	3.54	2.43
Working Capital	0.16	-0.23	-0.02	-1.02	0.26	0.39
Book Value Per Share	0.05	0.05	0.07	0.10	1.01	2.66
Tangible Book Value	0.16	-0.27	-0.2	-1.62	-0.69	0.34
Tangible Book Value Per Share	0.00	-0.01	-0.00	-0.07	-0.19	0.14
Machinery	-	0.2	0.19	0.16	0.18	0.15
Leasehold Improvements	-	0.07	0.07	0.07	0.06	0.05

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