Azitra Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	4.55	1.8	3.49	8.04	15.77
Cash & Short-Term Investments	4.55	1.8	3.49	8.04	15.77
Cash Growth	153.61%	-48.58%	-56.58%	-48.99%	-
Accounts Receivable	0	0.1	0.18	0.16	0.12
Other Receivables	0.1	0.13	0.08	0.17	0.41
Receivables	0.1	0.22	0.27	0.33	0.53
Prepaid Expenses	0.57	0.45	0.16	0.11	0.27
Other Current Assets	0	0.07	0.22	-	-
Total Current Assets	5.23	2.54	4.14	8.49	16.57
Property, Plant & Equipment	1.21	1.58	1.96	0.95	0.58
Other Intangible Assets	0.25	0.21	0.22	0.1	0.04
Long-Term Deferred Charges	0.63	0.74	0.8	0.62	0.47
Other Long-Term Assets	0.05	0.05	0.05	0.05	0.05
Total Assets	7.36	5.12	7.17	10.2	17.72
Accounts Payable	0.49	0.9	0.78	0.72	0.42
Accrued Expenses	0.6	0.38	0.99	0.48	0.43
Current Portion of Long-Term Debt	-	-	-	-	0.14
Current Portion of Leases	0.27	0.32	0.29	-	-
Current Income Taxes Payable	0.01	-	-	0	0.01
Current Unearned Revenue	-	-	0.16	0.02	-
Total Current Liabilities	1.38	1.6	2.22	1.21	1
Long-Term Debt	-	-	6.6	0.99	0.09
Long-Term Leases	0.28	0.56	0.84	-	-
Other Long-Term Liabilities	0	0.04	0.07	0.07	0.07
Total Liabilities	1.66	2.2	9.73	2.27	1.16
Common Stock	0	0	0	0	0
Additional Paid-In Capital	63.26	51.51	1.05	0.87	0.55
Retained Earnings	-57.57	-48.6	-37.31	-26.63	-17.69
Total Common Equity	5.7	2.91	-36.26	-25.77	-17.14
Shareholders' Equity	5.7	2.91	-2.57	7.93	16.55
Total Liabilities & Equity	7.36	5.12	7.17	10.2	17.72
Total Debt	0.56	0.89	7.73	0.99	0.23
Net Cash (Debt)	4	0.91	-4.24	7.05	15.54
Net Cash Growth	339.45%	-	-	-54.62%	-
Net Cash Per Share	1.06	3.96	-120.40	202.31	449.90
Filing Date Shares Outstanding	14.98	0.96	0.03	0.03	0.03
Total Common Shares Outstanding	7.63	0.4	0.03	0.03	0.03
Working Capital	3.85	0.93	1.91	7.28	15.57
Book Value Per Share	0.75	7.22	-1041.96	-741.04	-496.23
Tangible Book Value	5.45	2.7	-36.48	-25.86	-17.18
Tangible Book Value Per Share	0.71	6.70	-1048.27	-743.85	-497.42
Machinery	1.14	1.08	1.1	1.09	0.64
Leasehold Improvements	0.03	0.03	0.03	0.03	0.03

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