VEII Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cash & Equivalents	0.33	0.89	0.21	0.29	0.52	0.23
Short-Term Investments	1.3	0.16	0.11	0.09	0.1	-
Cash & Short-Term Investments	1.63	1.05	0.32	0.38	0.62	0.23
Cash Growth	97.54%	230.44%	-16.80%	-38.73%	165.58%	-67.89%
Accounts Receivable	3	2.15	3.32	2.39	1.87	0.77
Other Receivables	-	0.11	0.22	0.11	0.07	0.53
Receivables	3	2.27	3.53	2.5	1.94	1.31
Inventory	0.38	-	0.23	0.39	0.24	0.22
Prepaid Expenses	0.19	0.46	0.36	0.22	0.32	0.18
Other Current Assets	-	-	-	-	-	0.07
Total Current Assets	5.2	3.78	4.44	3.49	3.12	2.02
Property, Plant & Equipment	1.31	1.23	1.05	0.99	0.94	1.18
Goodwill	0.34	0.21	0.21	0.21	0.21	0.21
Long-Term Deferred Tax Assets	-	-	0.04	0.04	0.07	0.06
Total Assets	6.84	5.22	5.74	4.73	4.34	3.46
Accounts Payable	2.38	1.62	0.87	0.69	1.04	0.69
Accrued Expenses	2.14	1.13	0.65	0.88	0.99	0.55
Short-Term Debt	1.44	1.44	0.99	-	-	0.01
Current Portion of Long-Term Debt	-	-	-	0.04	0.04	-
Current Portion of Leases	0.58	0.49	0.47	0.26	0.3	0.36
Current Income Taxes Payable	0.11	0.06	0.03	0.09	0.09	0.03
Current Unearned Revenue	1.58	0.78	0.29	0.24	0.25	0.26
Other Current Liabilities	1.41	1.49	0.02	0	0.01	-
Total Current Liabilities	9.65	7.01	3.32	2.19	2.73	1.9
Long-Term Debt	0.6	1.07	0.04	0.04	0.06	-
Long-Term Leases	0.49	0.46	0.12	0.15	0.28	0.48
Long-Term Deferred Tax Liabilities	0	0	0	0	-	-
Total Liabilities	10.74	8.55	3.49	2.38	3.07	2.38
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	2.48	2.48	1.34	1.34	0.69	0.69
Retained Earnings	-6.31	-5.85	0.86	0.88	0.43	0.32
Comprehensive Income & Other	-0.15	-0.06	-0.08	0.01	0.1	0.06
Total Common Equity	-3.98	-3.43	2.13	2.23	1.21	1.07
Minority Interest	0.08	0.1	0.13	0.12	0.05	0.01
Shareholders' Equity	-3.9	-3.33	2.25	2.35	1.27	1.08
Total Liabilities & Equity	6.84	5.22	5.74	4.73	4.34	3.46
Total Debt	3.12	3.46	1.62	0.49	0.68	0.85
Net Cash (Debt)	-1.49	-2.42	-1.31	-0.11	-0.06	-0.62
Net Cash Per Share	-0.03	-0.06	-0.04	-0.00	-0.00	-0.02
Filing Date Shares Outstanding	43.5	43.5	36.16	36.16	29.66	29.66
Total Common Shares Outstanding	43.5	43.5	36.16	36.16	29.66	29.66
Working Capital	-4.45	-3.23	1.12	1.3	0.39	0.12
Book Value Per Share	-0.09	-0.08	0.06	0.06	0.04	0.04
Tangible Book Value	-4.32	-3.64	1.92	2.02	1.01	0.87
Tangible Book Value Per Share	-0.10	-0.08	0.05	0.06	0.03	0.03
Buildings	0.06	0.06	0.06	0.07	0.07	0.06
Machinery	0.93	0.92	0.88	0.79	0.71	0.61
Leasehold Improvements	0.09	0.09	0.09	0.08	0.08	0.07

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.