Kineta 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	0.3	0.63	5.78	13.14	11.14	11.47
Cash & Short-Term Investments	0.3	0.63	5.78	13.14	11.14	11.47
Cash Growth	-82.85%	-89.04%	-56.00%	17.94%	-2.84%	-
Prepaid Expenses	0.53	0.38	0.12	0.46	0.07	0.05
Restricted Cash	0	0	0.08	-	-	-
Total Current Assets	0.84	1.02	5.98	13.6	11.22	11.52
Property, Plant & Equipment	-	-	0.47	1.46	2.06	2.7
Other Long-Term Assets	-	-	3.83	2.38	0.08	0.08
Total Assets	0.84	1.02	10.28	17.44	13.35	14.3
Accounts Payable	4.89	3.9	3.69	6.64	0.73	1.16
Accrued Expenses	1.37	2.24	2.08	3.46	1.81	1.12
Current Portion of Long-Term Debt	0.63	0.63	0.62	-	10	-
Current Portion of Leases	-	-	0.55	0.88	0.77	0.67
Current Unearned Revenue	-	-	-	0.44	1.04	8.92
Other Current Liabilities	6.05	6.11	0.13	0.07	0.03	0.04
Total Current Liabilities	14.04	12.89	7.07	11.49	14.38	11.91
Long-Term Debt	-	-	0.15	0.75	9.44	21.71
Long-Term Leases	-	-	-	0.63	1.48	2.23
Total Liabilities	14.04	12.89	7.22	12.87	25.3	35.85
Common Stock	0.01	0.01	0.01	0.01	0.01	0.01
Additional Paid-In Capital	171.13	170.88	168.67	156.11	76.14	54.72
Retained Earnings	-184.6	-182.92	-165.79	-151.69	-88.28	-76.47
Total Common Equity	-13.46	-12.03	2.89	4.42	-12.14	-21.74
Minority Interest	0.27	0.16	0.17	0.15	0.19	0.19
Shareholders' Equity	-13.19	-11.87	3.06	4.57	-11.95	-21.55
Total Liabilities & Equity	0.84	1.02	10.28	17.44	13.35	14.3
Total Debt	1.73	0.63	1.32	2.26	21.69	24.6
Net Cash (Debt)	-1.43	0.01	4.47	10.88	-10.54	-13.13
Net Cash Growth	-	-99.89%	-58.96%	-	-	-
Net Cash Per Share	-0.12	0.00	0.40	2.21	-2.42	-0.23
Filing Date Shares Outstanding	13.54	12.27	10.96	8.5	67.67	56.52
Total Common Shares Outstanding	13.54	12.27	10.4	8.32	67.67	56.52
Working Capital	-13.19	-11.87	-1.1	2.11	-3.16	-0.39
Book Value Per Share	-0.99	-0.98	0.28	0.53	-0.18	-0.38
Tangible Book Value	-13.46	-12.03	2.89	4.42	-12.14	-21.74
Tangible Book Value Per Share	-0.99	-0.98	0.28	0.53	-0.18	-0.38
Machinery	-	-	-	0.85	1.13	1.1
Leasehold Improvements	-	-	-	0.01	0.01	0.01

Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.