MedinCell S.A. (EPA: MEDCL)

MedinCell Balance Sheet

Financials in millions EUR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Cash & Equivalents	19.46	19.46	6.47	24.62	47.1	12.38
Short-Term Investments	-	-	0	1.97	2.79	0.01
Cash & Short-Term Investments	19.46	19.46	6.47	26.59	49.88	12.39
Cash Growth	200.77%	200.77%	-75.67%	-46.69%	302.63%	-41.99%
Accounts Receivable	2.25	2.25	2.09	0.8	0.88	0.62
Other Receivables	4.46	4.46	10.18	4.88	3.71	3.76
Receivables	6.71	6.71	12.27	5.68	4.59	4.38
Prepaid Expenses	0.97	0.97	0.74	1.14	0.87	0.59
Other Current Assets	0.12	0.12	0.08	0.67	0.99	0.38
Total Current Assets	27.26	27.26	19.57	34.07	56.33	17.73
Property, Plant & Equipment	5.43	5.43	6.37	7.03	3.85	4.05
Long-Term Investments	1.27	1.27	0.9	1.27	1.08	0.59
Other Intangible Assets	2.45	2.45	1.93	1.67	1.49	1.51
Other Long-Term Assets	0.54	0.54	0.57	0.26	0.86	3.43
Total Assets	36.95	36.95	29.34	44.3	63.61	27.31
Accounts Payable	1.85	1.85	4.18	2.98	2.96	3.14
Accrued Expenses	3.15	3.15	2.48	1.42	1.96	1.05
Current Portion of Long-Term Debt	5.52	5.52	42.81	27.76	3.18	1.46
Current Portion of Leases	0.64	0.64	0.64	0.58	0.39	0.32
Current Unearned Revenue	5.18	5.18	5.78	5.29	4.85	0.4
Other Current Liabilities	0.13	0.13	1.13	0.21	0.27	0.23
Total Current Liabilities	16.47	16.47	57.03	38.24	13.6	6.6
Long-Term Debt	56.29	56.29	11.71	16.25	39.07	31.28
Long-Term Leases	2.26	2.26	2.54	2.9	0.71	0.78
Long-Term Unearned Revenue	-	-	-	-	0.84	4.21
Other Long-Term Liabilities	2.4	2.4	0	0.02	0.02	-
Total Liabilities	77.77	77.77	71.63	57.67	54.48	43.27
Common Stock	0.29	0.29	0.25	0.25	0.25	0.2
Additional Paid-In Capital	31.01	31.01	7.42	6.91	75.15	33.19
Retained Earnings	-25.04	-25.04	-32.01	-24.81	-18.99	-23.92
Comprehensive Income & Other	-47.09	-47.09	-17.95	4.27	-47.28	-25.43
Total Common Equity	-40.82	-40.82	-42.29	-13.37	9.13	-15.96
Shareholders' Equity	-40.82	-40.82	-42.29	-13.37	9.13	-15.96
Total Liabilities & Equity	36.95	36.95	29.34	44.3	63.61	27.31
Total Debt	64.71	64.71	57.71	47.49	43.35	33.84
Net Cash (Debt)	-45.25	-45.25	-51.24	-20.9	6.54	-21.45
Net Cash Per Share	-1.59	-1.59	-2.03	-0.84	0.30	-1.07
Filing Date Shares Outstanding	29.09	29.09	28.71	25.11	24.68	20.11
Total Common Shares Outstanding	29.07	29.07	25.28	25.11	24.68	20.11
Working Capital	10.79	10.79	-37.46	-4.17	42.73	11.13
Book Value Per Share	-1.40	-1.40	-1.67	-0.53	0.37	-0.79
Tangible Book Value	-43.27	-43.27	-44.22	-15.04	7.64	-17.47
Tangible Book Value Per Share	-1.49	-1.49	-1.75	-0.60	0.31	-0.87
Machinery	7.64	7.64	7.36	7.14	5.69	5.07
Construction In Progress	0.04	0.04	0.26	0.13	0.05	0.03

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