GMVDF Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Cash & Equivalents	0.3	6.03	0.28	-	2.63
Cash & Short-Term Investments	0.3	6.03	0.28	-	2.63
Cash Growth	-95.11%	2070.50%	-	-	-81.40%
Accounts Receivable	0.59	0.51	0.72	0.56	0.71
Other Receivables	0.12	0.48	0.57	0.29	0.19
Receivables	0.94	0.99	1.29	0.84	0.9
Inventory	0.29	0.36	0.09	0.38	1.36
Prepaid Expenses	0.32	0.82	0.72	0.27	0.44
Other Current Assets	0.14	0.36	0.76	0.89	2.31
Total Current Assets	1.99	8.55	3.14	2.37	7.64
Property, Plant & Equipment	2.65	1.75	2.32	3.48	3.46
Goodwill	-	-	-	2.84	2.84
Other Long-Term Assets	0.19	0.21	-	0.07	0.24
Total Assets	4.83	10.52	5.45	8.77	14.18
Accounts Payable	4.66	2.33	4.07	3.33	2.39
Accrued Expenses	1.05	0.77	0.75	0.63	0.5
Short-Term Debt	0.77	0.6	0.27	6.87	6.34
Current Portion of Long-Term Debt	0.88	2.68	1.83	5.4	1.29
Current Portion of Leases	0.16	0.12	0.26	0.36	-
Current Income Taxes Payable	-	-	-	-	0.41
Other Current Liabilities	1.6	1.79	0.73	0.5	0.98
Total Current Liabilities	9.11	8.28	7.9	17.08	11.92
Long-Term Debt	0.05	4.78	0.45	1.29	4.46
Long-Term Leases	0.23	0.27	0.05	0.25	-
Long-Term Deferred Tax Liabilities	-	-	-	0.02	0.39
Total Liabilities	9.4	13.33	8.4	18.65	16.77
Common Stock	4.84	1.22	0.82	0.41	0.36
Additional Paid-In Capital	101.69	81.88	67.26	48.05	39.88
Retained Earnings	-115.26	-90.63	-75.88	-63.34	-48.33
Treasury Stock	-0.12	-	-	-	-
Comprehensive Income & Other	1.5	1.5	1.5	1.5	1.5
Total Common Equity	-7.35	-6.03	-6.3	-13.38	-6.59
Minority Interest	2.78	3.22	3.35	3.5	4
Shareholders' Equity	-4.57	-2.81	-2.95	-9.88	-2.59
Total Liabilities & Equity	4.83	10.52	5.45	8.77	14.18
Total Debt	2.09	8.44	2.85	14.17	12.09
Net Cash (Debt)	-1.8	-2.41	-2.58	-14.17	-9.46
Net Cash Per Share	-2.49	-7.42	-12.26	-115.21	-86.20
Filing Date Shares Outstanding	7.44	1.96	0.26	0.29	0.11
Total Common Shares Outstanding	1.53	0.39	0.26	0.13	0.11
Working Capital	-7.12	0.27	-4.77	-14.71	-4.28
Book Value Per Share	-4.82	-15.54	-24.21	-102.66	-57.47
Tangible Book Value	-7.35	-6.03	-6.3	-16.22	-9.43
Tangible Book Value Per Share	-4.82	-15.54	-24.21	-124.48	-82.29
Machinery	3.83	4.07	4.29	7.45	7.07
Leasehold Improvements	0.05	0.06	0.21	0.21	0.21

Updated May 16, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.