Mauna Kea Technologies 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	2.02	7.97	3.14	11.87
Short-Term Investments	-	0.04	0.01	0.03
Cash & Short-Term Investments	2.02	8.01	3.15	11.9
Cash Growth	-74.80%	154.45%	-73.55%	37.29%
Accounts Receivable	1.33	1.32	7.22	1.53
Other Receivables	1.06	1.74	1.19	1.85
Receivables	2.39	3.06	8.41	3.39
Inventory	4.26	2.86	3.17	3.01
Prepaid Expenses	0.37	0.39	0.34	0.37
Other Current Assets	0	0.01	0.01	0.01
Total Current Assets	9.04	14.33	15.06	18.67
Property, Plant & Equipment	1.59	1.16	1.73	2.36
Long-Term Investments	3.92	5.18	-	-
Other Intangible Assets	0.62	0.68	0.88	1.07
Long-Term Deferred Charges	0.85	1.34	1.82	2.31
Other Long-Term Assets	0.22	0.25	0.3	0.36
Total Assets	16.25	22.94	19.79	24.75
Accounts Payable	3.27	2.77	1.27	1.67
Accrued Expenses	1.73	1.44	1.57	1.82
Current Portion of Long-Term Debt	24.43	15.99	1.82	1.34
Current Portion of Leases	0.34	0.38	0.44	0.47
Current Income Taxes Payable	0.45	0.58	0.2	0.17
Current Unearned Revenue	2.99	5.31	7.29	1.53
Other Current Liabilities	0.15	0.27	0.06	0.35
Total Current Liabilities	33.37	26.74	12.66	7.34
Long-Term Debt	6.33	13.25	26.46	26.25
Long-Term Leases	0.83	0.15	0.48	0.64
Pension & Post-Retirement Benefits	0.06	0.05	0.08	0.11
Other Long-Term Liabilities	0.05	0.03	0.04	0.74
Total Liabilities	40.63	40.21	39.72	35.08
Common Stock	2.71	2.46	1.86	1.78
Additional Paid-In Capital	9.47	7.62	0.79	111.92
Retained Earnings	-10.4	-3.73	-11.18	-13.45
Treasury Stock	-	-0.02	-0.06	-0.06
Comprehensive Income & Other	-26.16	-23.61	-11.34	-110.53
Shareholders' Equity	-24.39	-17.28	-19.93	-10.33
Total Liabilities & Equity	16.25	22.94	19.79	24.75
Total Debt	31.93	29.77	29.2	28.7
Net Cash (Debt)	-29.91	-21.77	-26.06	-16.8
Net Cash Per Share	-0.47	-0.44	-0.59	-0.44
Filing Date Shares Outstanding	69.92	62.11	46.35	44.52
Total Common Shares Outstanding	67.72	61.56	46.35	44.52
Working Capital	-24.33	-12.41	2.4	11.33
Book Value Per Share	-0.36	-0.28	-0.43	-0.23
Tangible Book Value	-25.01	-17.95	-20.81	-11.4
Tangible Book Value Per Share	-0.37	-0.29	-0.45	-0.26
Machinery	3.25	3.75	3.77	3.64
Construction In Progress	-	-	0.01	0

Source: S&P Global Market Intelligence. Standard template. Financial Sources.