BioSenic Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.39	0.12	1.85	0.76
Cash & Short-Term Investments	0.39	0.12	1.85	0.76
Cash Growth	234.19%	-93.66%	143.22%	-
Accounts Receivable	0.31	0.29	1.21	-
Other Receivables	0.71	1.16	1.2	0.36
Receivables	1.01	1.46	2.41	0.36
Other Current Assets	0.23	0.27	0.37	0
Total Current Assets	1.63	1.85	4.63	1.12
Property, Plant & Equipment	0.13	0.7	1.42	0.01
Long-Term Investments	0.01	0.01	0.01	-
Goodwill	-	-	1.8	-
Other Intangible Assets	0	2.99	17.29	-
Long-Term Accounts Receivable	-	0.4	-	-
Other Long-Term Assets	2.96	3.62	4.17	0.03
Total Assets	4.74	9.56	29.32	1.16
Accounts Payable	3.13	3.59	1.99	0.21
Accrued Expenses	-	0.05	0.04	-
Short-Term Debt	-	-	2.98	-
Current Portion of Long-Term Debt	4.49	11.46	4.8	1.25
Current Portion of Leases	-	0.36	0.23	-
Current Income Taxes Payable	0	0.01	-	-
Current Unearned Revenue	-	0.05	0.06	-
Other Current Liabilities	0.33	0.33	0.25	0.03
Total Current Liabilities	7.96	15.84	10.35	1.49
Long-Term Debt	23.23	15.57	14.78	2.27
Long-Term Leases	-	0.77	1	-
Pension & Post-Retirement Benefits	0.08	0.08	0.07	-
Other Long-Term Liabilities	0.28	-	0	0.07
Total Liabilities	31.55	32.26	26.2	3.83
Common Stock	8.58	6.28	4.77	0.66
Additional Paid-In Capital	6.02	5.72	4.52	3.97
Retained Earnings	-39.59	-34.89	-5.72	-7.22
Comprehensive Income & Other	-0.07	-0.02	-0.04	-0.08
Total Common Equity	-25.07	-22.91	3.53	-2.67
Minority Interest	-1.74	0.21	-0.4	-
Shareholders' Equity	-26.81	-22.71	3.12	-2.67
Total Liabilities & Equity	4.74	9.56	29.32	1.16
Total Debt	27.73	28.16	23.79	3.53
Net Cash (Debt)	-27.34	-28.04	-21.94	-2.77
Net Cash Per Share	-0.12	-0.20	-0.18	-41.86
Filing Date Shares Outstanding	323.93	163.18	240.19	0.07
Total Common Shares Outstanding	323.93	163.18	240.19	0.07
Working Capital	-6.32	-14	-5.73	-0.37
Book Value Per Share	-0.08	-0.14	0.01	-40.40
Tangible Book Value	-25.08	-25.9	-15.57	-2.67
Tangible Book Value Per Share	-0.08	-0.16	-0.06	-40.40
Buildings	0.14	0.92	-	-
Machinery	0.08	0.15	0.07	-
Construction In Progress	-	-	0.14	-

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.