Epigenomics AG Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.41	0.93	2.1	7.8	23.05
Cash & Short-Term Investments	0.41	0.93	2.1	7.8	23.05
Cash Growth	-55.34%	-55.94%	-73.04%	-66.14%	409.14%
Accounts Receivable	0.01	-	0.3	0.05	0.07
Other Receivables	-	-	-	-	0.13
Receivables	0.01	-	0.3	0.05	0.2
Inventory	-	-	-	0.04	0.18
Prepaid Expenses	-	-	-	-	0.22
Other Current Assets	0.02	0.04	0.08	0.23	0.06
Total Current Assets	0.44	0.97	2.49	8.12	23.71
Property, Plant & Equipment	-	-	0	0.57	0.89
Long-Term Investments	-	-	2.28	0.79	-
Other Intangible Assets	-	-	0.01	0.03	0.01
Long-Term Deferred Charges	-	-	-	-	0.05
Other Long-Term Assets	11.18	10.88	8.07	4.48	-
Total Assets	11.62	11.85	12.85	13.99	24.66
Accounts Payable	-	0.01	0.26	0.53	0.5
Accrued Expenses	0.06	0.04	0.33	0.05	1.25
Current Portion of Long-Term Debt	-	-	0.46	-	-
Current Portion of Leases	-	-	-	-	0.09
Current Income Taxes Payable	0	0.01	0.02	0.06	0.06
Current Unearned Revenue	-	-	-	-	0.07
Other Current Liabilities	0.01	0.25	0.35	-	0.17
Total Current Liabilities	0.07	0.3	1.41	0.64	2.14
Long-Term Debt	11.38	11.38	11.43	12.66	-
Long-Term Leases	-	-	-	-	0.37
Other Long-Term Liabilities	0.16	0.17	0.01	5.01	0.03
Total Liabilities	11.61	11.85	12.84	18.31	2.54
Common Stock	0.88	0.88	0.85	4.09	15.54
Retained Earnings	-89.12	-88.81	-85.46	-84.41	-93.16
Comprehensive Income & Other	88.25	87.93	84.6	75.99	99.74
Shareholders' Equity	0	-	-	-4.32	22.12
Total Liabilities & Equity	11.61	11.85	12.84	13.99	24.66
Total Debt	11.38	11.38	11.89	12.66	0.46
Net Cash (Debt)	-10.97	-10.46	-9.79	-4.85	22.59
Net Cash Growth	-	-	-	-	487.64%
Net Cash Per Share	-12.51	-11.92	-11.47	-5.97	40.31
Filing Date Shares Outstanding	0.88	0.88	0.85	0.82	0.78
Total Common Shares Outstanding	0.88	0.88	0.85	0.82	0.78
Working Capital	0.37	0.68	1.08	7.48	21.57
Book Value Per Share	0.00	-	-	-5.28	28.47
Tangible Book Value	0	-	-0.01	-4.35	22.11
Tangible Book Value Per Share	0.00	-	-0.01	-5.31	28.45
Machinery	-	-	0.05	1.82	1.86
Leasehold Improvements	-	-	-	0.85	-