Epitomee Medical 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	18.25	16.57	15.63	35.95	64.31	4.83
Short-Term Investments	0.03	5.51	19.16	10.18	-	15.58
Cash & Short-Term Investments	18.28	22.08	34.79	46.13	64.31	20.41
Cash Growth	-37.28%	-36.53%	-24.59%	-28.27%	215.12%	-
Other Receivables	0.32	0.21	0.17	0.18	0.39	0.06
Receivables	0.32	0.21	0.17	0.18	0.39	0.06
Inventory	0.18	0.02	-	-	-	-
Prepaid Expenses	-	0.05	0.03	0.06	0.1	0.16
Other Current Assets	0.06	0.13	0.07	0.13	0.04	0.06
Total Current Assets	18.83	22.49	35.06	46.51	64.83	20.69
Property, Plant & Equipment	17.94	17.43	4.93	8.42	1.13	0.62
Other Long-Term Assets	0.27	0.29	0.27	0.28	0.06	0.01
Total Assets	37.04	40.21	40.27	55.2	66.02	21.32
Accounts Payable	1.01	1.09	0.54	0.31	1.14	0.13
Accrued Expenses	-	0.82	0.96	1.37	0.99	0.46
Current Portion of Leases	0.61	0.58	0.45	0.49	0.3	0.18
Other Current Liabilities	0.82	0	0	0	0.02	-
Total Current Liabilities	2.44	2.5	1.96	2.16	2.45	0.77
Long-Term Debt	-	-	-	-	-	6.35
Long-Term Leases	3.88	3.76	3.51	3.6	0.28	0.23
Long-Term Unearned Revenue	-	-	-	10	10	10
Total Liabilities	6.32	6.26	5.47	15.76	12.73	17.35
Common Stock	0.82	0.82	0.81	0.81	0.81	0.01
Additional Paid-In Capital	94.11	93.78	93.17	92.14	90.6	30.01
Retained Earnings	-64.6	-61.02	-59.56	-53.87	-38.48	-26.97
Comprehensive Income & Other	0.38	0.38	0.38	0.38	0.38	0.38
Total Common Equity	30.72	33.95	34.8	39.45	53.3	3.43
Shareholders' Equity	30.72	33.95	34.8	39.45	53.3	3.98
Total Liabilities & Equity	37.04	40.21	40.27	55.2	66.02	21.32
Total Debt	4.49	4.35	3.96	4.08	0.58	6.76
Net Cash (Debt)	13.79	17.73	30.83	42.05	63.73	13.65
Net Cash Growth	-44.67%	-42.48%	-26.67%	-34.03%	366.78%	-
Net Cash Per Share	0.46	0.60	1.04	1.43	36.24	59.75
Filing Date Shares Outstanding	29.81	29.58	29.52	29.46	29.23	0.23
Total Common Shares Outstanding	29.81	29.58	29.52	29.46	29.23	0.23
Working Capital	16.39	19.99	33.1	44.34	62.38	19.92
Book Value Per Share	1.03	1.15	1.18	1.34	1.82	15.00
Tangible Book Value	30.72	33.95	34.8	39.45	53.3	3.43
Tangible Book Value Per Share	1.03	1.15	1.18	1.34	1.82	15.00
Machinery	-	10.95	1.06	3.89	1.23	0.83
Leasehold Improvements	-	2.73	0.18	1.18	0.16	0.16

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