Moleculin Biotech 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	6.7	4.28	23.55	43.15	70.9	15.17
Cash & Short-Term Investments	6.7	4.28	23.55	43.15	70.9	15.17
Cash Growth	-28.73%	-81.83%	-45.42%	-39.15%	367.30%	41.34%
Other Receivables	0.01	0.02	0.1	0.02	0.05	0
Receivables	0.01	0.02	0.1	0.02	0.05	0
Prepaid Expenses	0.81	0.57	2.08	1.63	1.06	0.74
Other Current Assets	0.37	0.33	0.55	0.8	0.49	1.28
Total Current Assets	7.89	5.19	26.27	45.6	72.5	17.2
Property, Plant & Equipment	0.42	0.58	0.8	0.68	0.45	0.69
Other Intangible Assets	11.15	11.15	11.15	11.15	11.15	11.15
Total Assets	20.35	16.93	38.22	57.42	84.09	29.03
Accounts Payable	2.12	2.03	2.5	2.1	1.36	1.13
Accrued Expenses	3.43	3.21	4.22	2.61	2.16	1.67
Current Portion of Leases	0.13	0.12	0.1	0.12	0.1	0.12
Total Current Liabilities	5.68	5.36	6.82	4.82	3.62	2.92
Long-Term Leases	0.26	0.36	0.47	0.34	0.06	0.16
Other Long-Term Liabilities	41.33	5.23	4.86	0.08	1.41	8.19
Total Liabilities	47.27	10.95	12.14	5.23	5.1	11.27
Common Stock	0.05	0	0.03	0.03	0.03	0.07
Additional Paid-In Capital	194.63	159.38	157.65	153.99	151.73	74.67
Retained Earnings	-221.56	-153.37	-131.6	-101.84	-72.81	-56.92
Comprehensive Income & Other	-0.04	-0.04	-0.01	0.01	0.04	-0.06
Shareholders' Equity	-26.92	5.98	26.07	52.19	78.99	17.76
Total Liabilities & Equity	20.35	16.93	38.22	57.42	84.09	29.03
Total Debt	0.39	0.48	0.57	0.45	0.16	0.28
Net Cash (Debt)	6.31	3.8	22.98	42.69	70.74	14.9
Net Cash Growth	-29.06%	-83.46%	-46.18%	-39.65%	374.92%	43.84%
Net Cash Per Share	9.35	27.59	290.75	559.72	987.09	567.36
Filing Date Shares Outstanding	2.04	0.56	0.09	0.08	0.08	0.08
Total Common Shares Outstanding	1.98	0.14	0.09	0.08	0.08	0.03
Working Capital	2.2	-0.17	19.46	40.78	68.88	14.28
Book Value Per Share	-13.60	44.24	292.62	683.66	1036.53	577.28
Tangible Book Value	-38.07	-5.17	14.93	41.04	67.85	6.61
Tangible Book Value Per Share	-19.23	-38.24	167.51	537.63	890.25	214.92
Machinery	-	1.18	1.17	1.04	0.98	0.96

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