Cell Source 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	Mar '25 Mar 31, 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	0.07	0.02	0.22	0.09	0.24
Cash & Short-Term Investments	0	0.07	0.02	0.22	0.09	0.24
Cash Growth	5291.30%	236.13%	-90.03%	139.18%	-61.47%	765.77%
Other Receivables	-	0.05	-	-	-	-
Receivables	-	0.05	-	-	-	-
Prepaid Expenses	0.29	0.16	0.16	0.16	0.2	0.18
Other Current Assets	0	0	0.01	0.02	0.02	0.03
Total Current Assets	0.29	0.29	0.2	0.41	0.31	0.45
Other Long-Term Assets	-	-	-	-	-	0
Total Assets	0.29	0.29	0.2	0.41	0.31	0.45
Accounts Payable	1.93	1.89	1.47	0.68	0.22	0.19
Accrued Expenses	6.11	5.57	4.75	4.22	3.12	3.08
Short-Term Debt	9.85	9.6	8.32	7	4.66	3.31
Current Portion of Long-Term Debt	0.97	0.99	1.08	0.91	1.83	1.49
Other Current Liabilities	1.57	0.78	0.19	0.24	0.3	0.32
Total Current Liabilities	20.43	18.82	15.81	13.04	10.14	8.4
Total Liabilities	20.43	18.82	15.81	13.04	10.14	8.4
Common Stock	0.05	0.05	0.04	0.04	0.03	0.03
Additional Paid-In Capital	27.48	27.6	26.01	23.67	21.32	17.72
Retained Earnings	-47.66	-46.18	-41.67	-36.35	-31.18	-25.71
Total Common Equity	-20.14	-18.54	-15.61	-12.64	-9.83	-7.95
Shareholders' Equity	-20.14	-18.54	-15.61	-12.63	-9.83	-7.95
Total Liabilities & Equity	0.29	0.29	0.2	0.41	0.31	0.45
Total Debt	10.82	10.58	9.4	7.9	6.5	4.81
Net Cash (Debt)	-10.81	-10.51	-9.37	-7.68	-6.4	-4.56
Net Cash Per Share	-0.25	-0.25	-0.25	-0.22	-0.19	-0.16
Filing Date Shares Outstanding	67.95	67.95	41.02	38.16	34.44	32.66
Total Common Shares Outstanding	45.04	45.04	39.83	36.08	34.36	32.54
Working Capital	-20.14	-18.54	-15.61	-12.63	-9.83	-7.95
Book Value Per Share	-0.45	-0.41	-0.39	-0.35	-0.29	-0.24
Tangible Book Value	-20.14	-18.54	-15.61	-12.64	-9.83	-7.95
Tangible Book Value Per Share	-0.45	-0.41	-0.39	-0.35	-0.29	-0.24