Actelis Networks 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
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
Cash & Equivalents	2.24	0.62	3.94	0.69	0.57
Short-Term Investments	-	0.2	1.62	-	-
Cash & Short-Term Investments	2.24	0.82	5.57	0.69	0.57
Cash Growth	139.42%	-85.32%	703.03%	21.79%	-
Accounts Receivable	1.83	0.66	3.03	2.15	1.42
Other Receivables	-	0.08	0.13	0.2	0.1
Receivables	1.83	0.75	3.16	2.35	1.52
Inventory	2.37	2.53	1.18	0.9	1.08
Prepaid Expenses	0.48	0.2	0.47	0.19	0.06
Restricted Cash	0.3	1.57	-	-	-
Other Current Assets	-	0.06	0.53	-	-
Total Current Assets	7.22	5.91	10.91	4.14	3.22
Property, Plant & Equipment	0.57	0.98	0.81	0.1	0.09
Other Long-Term Assets	0.96	4.33	3.11	0.45	0.46
Total Assets	8.75	11.22	14.82	4.68	3.77
Accounts Payable	0.89	1.77	1.78	1.92	2.14
Accrued Expenses	1.79	2.9	2.89	2.34	1.86
Current Portion of Long-Term Debt	-	1.34	0.55	0.76	-
Current Portion of Leases	0.45	0.5	0.45	-	-
Current Unearned Revenue	0.28	0.39	0.48	0.67	0.58
Other Current Liabilities	0.74	0.02	0.05	0.26	0.05
Total Current Liabilities	5.08	6.91	6.2	5.95	4.62
Long-Term Debt	0.15	3.15	4.63	10.38	6.58
Long-Term Leases	0.06	0.41	0.24	-	-
Long-Term Unearned Revenue	0.16	0.07	0.16	-	-
Other Long-Term Liabilities	0.47	0.45	0.33	2.37	1.37
Total Liabilities	5.92	10.99	11.55	18.7	12.58
Common Stock	0	0	0	-	-
Additional Paid-In Capital	45.1	39.92	36.67	2.82	2.77
Retained Earnings	-42.26	-39.69	-33.4	-22.42	-17.17
Total Common Equity	2.83	0.23	3.27	-19.6	-14.4
Shareholders' Equity	2.83	0.23	3.27	-14.01	-8.81
Total Liabilities & Equity	8.75	11.22	14.82	4.68	3.77
Total Debt	1.59	5.39	5.86	11.14	6.58
Net Cash (Debt)	0.65	-4.58	-0.3	-10.44	-6.02
Net Cash Per Share	0.16	-1.90	-0.25	-50.97	-29.38
Filing Date Shares Outstanding	6.25	3.02	1.74	1.26	0.2
Total Common Shares Outstanding	6.25	3.01	1.74	0.21	0.2
Working Capital	2.15	-1	4.71	-1.82	-1.4
Book Value Per Share	0.45	0.08	1.88	-95.57	-70.32
Tangible Book Value	2.83	0.23	3.27	-19.6	-14.4
Tangible Book Value Per Share	0.45	0.08	1.88	-95.57	-70.32
Machinery	-	9.46	9.45	9.45	9.39
Leasehold Improvements	-	0.29	0.29	0.29	0.29
Order Backlog	-	-	-	-	1.74

Source: S&P Capital IQ. Standard template. Financial Sources.