Verve Therapeutics Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2005	FY 2004	FY 2003	FY 2002	FY 2001	1997 - 2001
Period Ending	Sep '06 Sep 30, 2006	Dec '05 Dec 31, 2005	Dec '04 Dec 31, 2004	Dec '03 Dec 31, 2003	Dec '02 Dec 31, 2002	Dec '01 Dec 31, 2001	1997 - 2001
Cash & Equivalents	0	0.08	0	0	0.01	0.03	Upgrade
Cash & Short-Term Investments	0	0.08	0	0	0.01	0.03	Upgrade
Cash Growth	-85.15%	1526.76%	20.39%	-42.99%	-80.53%	-88.07%	Upgrade
Accounts Receivable	0.21	0.08	0.11	0.02	0.01	0	Upgrade
Receivables	0.21	0.08	0.11	0.02	0.04	0	Upgrade
Inventory	0.02	0.04	0.06	0.07	0.15	0.12	Upgrade
Prepaid Expenses	0.02	0.02	0.03	0.02	0.02	0.12	Upgrade
Total Current Assets	0.26	0.21	0.2	0.1	0.22	0.27	Upgrade
Property, Plant & Equipment	0.11	0.13	0.18	0.12	0.08	0.12	Upgrade
Goodwill	-	-	0.76	-	-	-	Upgrade
Other Long-Term Assets	0.33	0.32	0.02	0.02	0.01	0.05	Upgrade
Total Assets	0.69	0.67	1.16	0.24	0.32	0.44	Upgrade
Accounts Payable	0.61	0.26	0.45	0.34	0.54	0.53	Upgrade
Accrued Expenses	1.78	1.3	0.73	0.36	0.31	0.2	Upgrade
Short-Term Debt	2.32	2.16	1.33	0.44	-	0.27	Upgrade
Current Portion of Long-Term Debt	0.22	0.15	0.13	0.14	0.17	0.2	Upgrade
Current Portion of Leases	-	-	0.02	0.02	0.02	0.01	Upgrade
Total Current Liabilities	4.92	3.87	2.67	1.3	1.03	1.22	Upgrade
Long-Term Debt	0.05	0.07	0.15	0.27	0.06	0.19	Upgrade
Long-Term Leases	-	-	-	-	-	0.02	Upgrade
Total Liabilities	1.88	3.95	2.82	1.58	1.09	1.43	Upgrade
Common Stock	0.18	0.14	0.13	0.09	0.08	0.03	Upgrade
Additional Paid-In Capital	3.86	3.71	3.45	2.71	2.62	1.81	Upgrade
Retained Earnings	-7.13	-7.13	-5.25	-4.14	-3.26	-2.83	Upgrade
Comprehensive Income & Other	1.91	-	-	-	-0.2	-	Upgrade
Shareholders' Equity	-1.19	-3.28	-1.67	-1.34	-0.77	-0.99	Upgrade
Total Liabilities & Equity	0.69	0.67	1.16	0.24	0.32	0.44	Upgrade
Total Debt	2.59	2.38	1.64	0.87	0.24	0.7	Upgrade
Net Cash (Debt)	-2.59	-2.31	-1.63	-0.87	-0.24	-0.66	Upgrade
Net Cash Per Share	-0.02	-0.02	-0.02	-0.01	-0.00	-0.04	Upgrade
Filing Date Shares Outstanding	195.81	143.48	134.15	86.92	76.28	30.01	Upgrade
Total Common Shares Outstanding	195.81	143.48	134.15	86.92	76.28	30.01	Upgrade
Working Capital	-4.67	-3.66	-2.47	-1.2	-0.81	-0.95	Upgrade
Book Value Per Share	-0.01	-0.02	-0.01	-0.02	-0.01	-0.03	Upgrade
Tangible Book Value	-1.19	-3.28	-2.42	-1.34	-0.77	-0.99	Upgrade
Tangible Book Value Per Share	-0.01	-0.02	-0.02	-0.02	-0.01	-0.03	Upgrade
Machinery	-	0.24	0.24	0.29	0.19	0.21	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.