Next Science 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	Jun '25 Jun 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	0.97	1.67	9.24	5.07	7	8.1
Short-Term Investments	-	-	0.04	0.04	0.37	7.24
Cash & Short-Term Investments	0.97	1.67	9.28	5.11	7.37	15.34
Cash Growth	-73.09%	-81.95%	81.49%	-30.63%	-51.97%	-9.29%
Accounts Receivable	4.53	3.31	3.46	1.6	0.87	3.34
Other Receivables	-	0.02	0.13	0.14	0.02	0.05
Receivables	4.53	3.34	3.59	1.74	0.89	3.39
Inventory	0.62	0.73	0.72	0.87	1.5	1.07
Prepaid Expenses	0.54	0.32	0.37	0.54	0.48	0.45
Total Current Assets	6.66	6.05	13.96	8.26	10.23	20.25
Property, Plant & Equipment	0.88	1.07	1.52	1.75	0.92	1.02
Other Intangible Assets	0.77	2.05	2.39	1.04	1.05	0.96
Long-Term Deferred Charges	1.12	-	-	1.37	1.49	1.37
Other Long-Term Assets	-	0.04	0.04	0.04	0.04	0.04
Total Assets	9.46	9.21	17.9	12.46	13.72	23.64
Accounts Payable	4.17	0.93	1.41	0.97	0.52	0.57
Accrued Expenses	0.13	0.06	0.08	0.09	0.11	0.08
Current Portion of Leases	0.27	0.22	0.27	0.26	0.17	0.17
Current Unearned Revenue	0.27	0.27	0.27	0.27	0.09	1.91
Other Current Liabilities	-	1.73	1.8	1.01	0.66	0.49
Total Current Liabilities	4.84	3.22	3.84	2.61	1.54	3.23
Long-Term Debt	4.73	1.81	-	-	-	-
Long-Term Leases	0.3	0.46	0.69	0.96	0.11	0.12
Long-Term Unearned Revenue	0.14	0.27	0.55	0.82	1.28	1.37
Pension & Post-Retirement Benefits	0.01	0.01	0.01	0.03	0.02	0.01
Total Liabilities	10.02	5.77	5.08	4.42	2.95	4.73
Common Stock	133.93	133.93	133.82	113.53	102.92	101.28
Retained Earnings	-93.79	-89.1	-78.51	-63.13	-50.45	-41.1
Comprehensive Income & Other	-40.7	-41.39	-42.49	-42.36	-41.71	-41.27
Shareholders' Equity	-0.56	3.44	12.82	8.04	10.77	18.91
Total Liabilities & Equity	9.46	9.21	17.9	12.46	13.72	23.64
Total Debt	5.3	2.49	0.96	1.22	0.28	0.29
Net Cash (Debt)	-4.33	-0.82	8.31	3.89	7.09	15.05
Net Cash Growth	-	-	113.66%	-45.13%	-52.89%	-8.37%
Net Cash Per Share	-0.01	-0.00	0.04	0.02	0.04	0.08
Filing Date Shares Outstanding	292.16	292.16	291.7	214.79	197.97	194.2
Total Common Shares Outstanding	292.16	292.16	291.7	214.79	197.97	194.2
Working Capital	1.82	2.83	10.12	5.66	8.69	17.03
Book Value Per Share	-0.00	0.01	0.04	0.04	0.05	0.10
Tangible Book Value	-1.33	1.39	10.43	6.99	9.72	17.95
Tangible Book Value Per Share	-0.00	0.00	0.04	0.03	0.05	0.09
Machinery	1.72	1.73	1.72	1.48	1.41	1.36
Leasehold Improvements	0.39	0.39	0.41	0.36	0.2	0.2

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.