Opus Genetics 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	Sep '25 Sep 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	30.82	30.32	50.5	42.63	24.53	16.4
Short-Term Investments	-	0	0.02	0.05	0.22	-
Cash & Short-Term Investments	30.82	30.32	50.52	42.68	24.75	16.4
Cash Growth	-15.89%	-39.97%	18.35%	72.44%	50.94%	966.95%
Accounts Receivable	4.28	5.77	2.33	4.85	-	-
Receivables	4.28	5.77	2.33	4.85	-	-
Prepaid Expenses	0.82	0.52	1.1	1.37	1.24	1.24
Other Current Assets	-	-	-	0.08	0.07	0.03
Total Current Assets	35.91	36.61	53.95	48.99	26.07	17.67
Property, Plant & Equipment	0.21	0.25	-	0.01	0.01	0.01
Total Assets	36.12	36.86	53.95	48.99	26.08	17.68
Accounts Payable	2.4	3.15	2.15	1.07	1.58	1.21
Accrued Expenses	5.1	8.15	1.82	1.37	1.73	1.97
Short-Term Debt	-	-	-	-	0.54	-
Current Income Taxes Payable	-	-	-	0.32	-	-
Other Current Liabilities	21.59	0	0.07	-	-	-
Total Current Liabilities	29.09	11.3	4.04	2.75	3.86	3.19
Other Long-Term Liabilities	-	-	-	-	-	27.96
Total Liabilities	30.16	11.3	4.04	2.75	3.86	31.15
Common Stock	0.01	0	0	0	0	0
Additional Paid-In Capital	178.03	145.72	131.37	117.72	111.59	19.21
Retained Earnings	-172.07	-139	-81.47	-71.48	-89.37	-32.68
Total Common Equity	5.97	6.72	49.91	46.24	22.22	-13.47
Shareholders' Equity	5.97	25.57	49.91	46.24	22.22	-13.47
Total Liabilities & Equity	36.12	36.86	53.95	48.99	26.08	17.68
Total Debt	1.07	-	-	-	0.54	-
Net Cash (Debt)	29.75	30.32	50.52	42.68	24.22	16.4
Net Cash Growth	-18.80%	-39.97%	18.35%	76.27%	47.66%	-
Net Cash Per Share	0.60	1.14	2.34	2.07	1.63	3.52
Filing Date Shares Outstanding	68.96	45.48	24.81	20.95	18.99	10.93
Total Common Shares Outstanding	64.54	31.57	23.98	20.86	18.85	10.88
Working Capital	6.82	25.32	49.91	46.23	22.21	14.48
Book Value Per Share	0.09	0.21	2.08	2.22	1.18	-1.24
Tangible Book Value	5.97	6.72	49.91	46.24	22.22	-13.47
Tangible Book Value Per Share	0.09	0.21	2.08	2.22	1.18	-1.24
Machinery	-	-	-	0.03	0.03	0.03

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