beaconsmind AG (EPA:MLBMD)

beaconsmind AG Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	4.4	0.75	0.55	2.97	0.68
Short-Term Investments	0.08	0.02	0.01	-	-
Cash & Short-Term Investments	4.47	0.77	0.56	2.97	0.68
Cash Growth	479.21%	38.47%	-81.22%	339.61%	886.31%
Accounts Receivable	2.84	2.69	0.12	1.26	0.03
Other Receivables	1.2	0.03	0.09	0.05	0.09
Receivables	4.04	2.72	0.2	1.31	0.12
Inventory	0.42	0.5	0.09	0.09	0.02
Prepaid Expenses	0.04	0.01	0.04	0.23	0.2
Other Current Assets	0.12	0	0.01	0.19	-
Total Current Assets	9.09	4.01	0.9	4.78	1.01
Property, Plant & Equipment	0.94	1.4	0.64	0.71	0.15
Goodwill	2.92	2.92	-	-	-
Other Intangible Assets	10.12	10.97	0.28	0.28	0.14
Long-Term Deferred Tax Assets	1.7	-	0.01	0.01	0.01
Other Long-Term Assets	-	0.03	2.05	0.04	-
Total Assets	24.78	19.34	3.89	5.82	1.3
Accounts Payable	0.93	0.53	0.62	0.95	0.1
Accrued Expenses	1.05	0.68	0.28	0.22	0.09
Short-Term Debt	0.9	-	-	-	0.06
Current Portion of Long-Term Debt	1.07	0.87	-	-	-
Current Portion of Leases	0.19	0.25	0.14	0.13	0.06
Current Income Taxes Payable	0.13	-	-	-	-
Current Unearned Revenue	0.44	0.53	0.32	0.46	0.29
Other Current Liabilities	-	0.5	0.24	0.08	0.03
Total Current Liabilities	4.71	3.36	1.59	1.85	0.63
Long-Term Debt	6.55	6.42	0.02	0.02	0.06
Long-Term Leases	0.16	0.18	0.23	0.25	0.07
Long-Term Unearned Revenue	-	-	-	-	0.02
Long-Term Deferred Tax Liabilities	2.47	2.19	-	-	-
Other Long-Term Liabilities	-	-	-	-	0
Total Liabilities	13.95	12.22	1.9	2.18	0.81
Common Stock	0.55	0.47	0.28	0.27	0.21
Retained Earnings	-20.88	-20.09	-14.76	-11.1	-8.61
Comprehensive Income & Other	30.92	26.56	16.45	14.47	8.89
Total Common Equity	10.59	6.93	1.98	3.64	0.49
Minority Interest	0.24	0.19	-	-	-
Shareholders' Equity	10.84	7.12	1.98	3.64	0.49
Total Liabilities & Equity	24.78	19.34	3.89	5.82	1.3
Total Debt	8.86	7.73	0.39	0.39	0.25
Net Cash (Debt)	-4.39	-6.95	0.17	2.57	0.42
Net Cash Growth	-	-	-93.39%	511.03%	-
Net Cash Per Share	-0.87	-1.93	0.06	1.06	0.21
Filing Date Shares Outstanding	5.55	4.7	2.84	2.69	2
Total Common Shares Outstanding	5.55	4.7	2.84	2.69	2
Working Capital	4.38	0.65	-0.69	2.94	0.38
Book Value Per Share	1.91	1.48	0.70	1.35	0.25
Tangible Book Value	-2.45	-6.96	1.71	3.37	0.35
Tangible Book Value Per Share	-0.44	-1.48	0.60	1.25	0.18
Land	-	0.2	-	-	-
Machinery	0.93	0.84	0.09	0.09	0.02
Leasehold Improvements	0.26	0.25	0.28	0.29	0.02

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