International Stem Cell Balance Sheet

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

Millions USD. 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	0.99	1.23	1.59	0.74	0.17
Cash & Short-Term Investments	0.99	1.23	1.59	0.74	0.17
Cash Growth	-19.27%	-22.54%	114.02%	333.92%	-75.18%
Accounts Receivable	0.72	1.06	0.57	0.75	0.84
Other Receivables	-	-	-	0.08	-
Receivables	0.72	1.06	0.57	0.83	0.84
Inventory	1.51	1.15	1.26	1.38	1.18
Prepaid Expenses	0.18	0.12	0.1	0.01	0.14
Total Current Assets	3.41	3.56	3.52	2.96	2.33
Property, Plant & Equipment	0.5	0.61	0.77	0.98	1.25
Other Intangible Assets	0.64	0.72	0.8	0.88	0.95
Other Long-Term Assets	0.26	0.28	0.3	0.32	0.41
Total Assets	4.82	5.17	5.39	5.14	4.95
Accounts Payable	0.17	0.19	0.36	0.32	0.51
Accrued Expenses	0.43	0.53	0.49	0.51	0.4
Current Portion of Long-Term Debt	3.34	3.4	3.46	3.33	2.94
Current Portion of Leases	0.39	0.33	0.28	0.23	0.18
Other Current Liabilities	0.25	0.25	0.25	0.25	0.25
Total Current Liabilities	4.58	4.69	4.83	4.64	4.28
Long-Term Leases	-	0.12	0.45	0.72	0.95
Total Liabilities	4.58	4.8	5.28	5.36	5.23
Common Stock	0.01	0.01	0.01	0.01	0.01
Additional Paid-In Capital	107.03	106.74	106.28	105.81	105.41
Retained Earnings	-111.1	-110.69	-110.48	-110.35	-110.01
Total Common Equity	-4.07	-3.94	-4.19	-4.53	-4.59
Shareholders' Equity	0.24	0.37	0.11	-0.22	-0.29
Total Liabilities & Equity	4.82	5.17	5.39	5.14	4.95
Total Debt	3.73	3.84	4.18	4.28	4.07
Net Cash (Debt)	-2.74	-2.61	-2.59	-3.53	-3.9
Net Cash Per Share	-0.34	-0.33	-0.32	-0.44	-0.50
Filing Date Shares Outstanding	8	8	8	8	8
Total Common Shares Outstanding	8	8	8	8	8
Working Capital	-1.17	-1.13	-1.31	-1.67	-1.95
Book Value Per Share	-0.51	-0.49	-0.52	-0.57	-0.57
Tangible Book Value	-4.71	-4.66	-4.99	-5.4	-5.54
Tangible Book Value Per Share	-0.59	-0.58	-0.62	-0.68	-0.69
Machinery	1.97	1.95	1.91	1.91	1.96
Construction In Progress	0.01	0.01	0.01	-	0
Leasehold Improvements	0.64	0.63	0.62	0.56	0.55

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.