Pila Pharma AB (publ) (STO:PILA)

Exscientia Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.89	5.95	7.24	28.21	1.91
Cash & Short-Term Investments	4.89	5.95	7.24	28.21	1.91
Cash Growth	-17.82%	-17.79%	-74.33%	1379.11%	-53.09%
Accounts Receivable	-	0.05	-	-	-
Other Receivables	0.07	0.23	0.2	0.15	0.05
Receivables	0.07	0.28	0.2	0.15	0.05
Prepaid Expenses	0.05	0.01	0.14	0.14	0.08
Total Current Assets	5.01	6.24	7.59	28.5	2.03
Property, Plant & Equipment	-	-	-	0.02	0.04
Long-Term Investments	0.07	0.07	0.07	0.07	0.07
Other Intangible Assets	1.08	2.15	3.23	3.23	3.23
Other Long-Term Assets	0.07	-	-	-	-
Total Assets	6.22	8.46	10.89	31.81	5.37
Accounts Payable	0.44	0.4	0.35	0.35	0.22
Accrued Expenses	0.48	0.13	0.69	0.59	1.05
Short-Term Debt	-	-	-	-	0.5
Current Income Taxes Payable	-	0.13	0.13	0.04	-
Other Current Liabilities	0.04	1.14	0.19	0.53	0.18
Total Current Liabilities	0.96	1.79	1.36	1.51	1.95
Total Liabilities	0.96	1.79	1.36	1.51	1.95
Common Stock	1.16	1.02	0.79	0.69	0.1
Additional Paid-In Capital	97.59	87.89	81.06	75.14	31.65
Retained Earnings	-93.48	-82.24	-72.31	-45.54	-28.33
Comprehensive Income & Other	-	-	-	-	0
Shareholders' Equity	5.26	6.66	9.53	30.3	3.42
Total Liabilities & Equity	6.22	8.46	10.89	31.81	5.37
Total Debt	-	-	-	-	0.5
Net Cash (Debt)	4.89	5.95	7.24	28.21	1.41
Net Cash Growth	-17.82%	-17.79%	-74.33%	1904.68%	-65.39%
Net Cash Per Share	0.19	0.28	0.42	2.16	0.14
Filing Date Shares Outstanding	27.13	23.79	18.41	16.1	10
Total Common Shares Outstanding	27.13	23.79	18.41	16.1	10
Working Capital	4.05	4.44	6.23	26.98	0.09
Book Value Per Share	0.19	0.28	0.52	1.88	0.34
Tangible Book Value	4.18	4.51	6.3	27.06	0.19
Tangible Book Value Per Share	0.15	0.19	0.34	1.68	0.02
Machinery	-	-	-	0.1	0.1

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.