Scinai Immunotherapeutics Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.99	1.96	4.87	14.08	17.37	2.93
Cash & Short-Term Investments	0.99	1.96	4.87	14.08	17.37	2.93
Cash Growth	-67.85%	-59.67%	-65.40%	-18.99%	492.87%	-86.03%
Accounts Receivable	0.14	0.08	-	-	-	-
Other Receivables	-	0.13	0.37	0.11	0.1	0.07
Receivables	0.14	0.22	0.37	0.11	0.1	0.07
Prepaid Expenses	0.24	0.08	0.07	0.05	0.23	0.3
Restricted Cash	0.14	0.13	0.14	0.14	0.14	-
Total Current Assets	1.51	2.39	5.45	14.37	17.84	3.31
Property, Plant & Equipment	10.33	11.06	12.03	12.7	14.19	14.25
Other Long-Term Assets	-	-	-	-	-	0.15
Total Assets	11.84	13.45	17.47	27.07	32.04	17.7
Accounts Payable	0.66	0.38	0.54	0.72	1	0.58
Accrued Expenses	-	0.78	0.85	1.24	1.07	0.39
Current Portion of Long-Term Debt	-	-	-	-	-	18.79
Current Portion of Leases	0.5	0.42	0.4	0.38	0.38	0.2
Current Unearned Revenue	-	0.23	-	-	-	-
Total Current Liabilities	2.12	1.81	1.78	2.34	2.44	19.97
Long-Term Debt	0.29	0.26	19.37	20.08	27.16	-
Long-Term Leases	1.57	1.4	0.8	1.08	1.45	1.89
Pension & Post-Retirement Benefits	-	-	-	-	-	0.03
Other Long-Term Liabilities	0	0	0.1	5.33	-	0.35
Total Liabilities	3.98	3.47	22.04	28.83	31.05	22.24
Additional Paid-In Capital	125.64	123.63	119.51	116.08	113.08	96.49
Retained Earnings	-121.67	-117.54	-122.34	-115.84	-110.04	-101.03
Comprehensive Income & Other	-1.74	-1.74	-1.74	-2.01	-2.06	-
Total Common Equity	2.23	4.35	-4.57	-1.76	0.98	-4.54
Shareholders' Equity	7.86	9.98	-4.57	-1.76	0.98	-4.54
Total Liabilities & Equity	11.84	13.45	17.47	27.07	32.04	17.7
Total Debt	2.36	2.09	20.56	21.54	28.99	20.89
Net Cash (Debt)	-1.37	-0.12	-15.69	-7.47	-11.61	-17.96
Net Cash Per Share	-1.04	-0.15	-40.17	-39.61	-82.26	-162.08
Filing Date Shares Outstanding	1.51	0.85	0.46	0.33	0.19	0.12
Total Common Shares Outstanding	1.51	0.85	0.46	0.33	0.19	0.12
Working Capital	-0.61	0.59	3.67	12.03	15.4	-16.66
Book Value Per Share	1.47	5.10	-9.84	-5.36	5.22	-39.37
Tangible Book Value	2.23	4.35	-4.57	-1.76	0.98	-4.54
Tangible Book Value Per Share	1.47	5.10	-9.84	-5.36	5.22	-39.37
Machinery	-	9.92	2.46	1.92	1.23	1.14
Construction In Progress	-	-	7.45	7.83	8.86	-
Leasehold Improvements	-	3.72	3.72	3.92	4.43	-

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