Nuburu 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	0.23	2.15	2.88	6.01	8.39
Cash & Short-Term Investments	0.23	2.15	2.88	6.01	8.39
Cash Growth	-85.73%	-25.40%	-52.06%	-28.43%	-
Receivables	0.05	0.48	0.33	0.22	0.05
Inventory	1.53	1.46	0.97	0.41	0.74
Prepaid Expenses	0.53	0.16	0.03	0.07	0.02
Other Current Assets	-	0.05	4.27	-	-
Total Current Assets	2.34	4.29	8.49	6.71	9.21
Property, Plant & Equipment	5.44	6.24	4.6	3.98	4.44
Other Long-Term Assets	0.03	0.03	0.03	0.03	0.03
Total Assets	7.81	10.57	13.12	10.73	13.69
Accounts Payable	5.96	4.74	4.46	0.22	0.25
Accrued Expenses	4.44	2.66	2.2	0.65	0.42
Short-Term Debt	4.27	2.15	7.3	-	-
Current Portion of Leases	0.33	0.36	0.34	-	-
Current Income Taxes Payable	-	0.09	0.11	-	-
Current Unearned Revenue	0.02	0.03	0.18	0.17	0.04
Total Current Liabilities	15.67	10.03	14.59	1.04	0.7
Long-Term Debt	4.51	6.71	-	-	-
Long-Term Leases	-	0.24	0.37	-	-
Other Long-Term Liabilities	0.08	2.24	-	0.1	0.11
Total Liabilities	20.27	19.22	14.96	1.14	0.81
Common Stock	0	0	0	0	0
Additional Paid-In Capital	83.71	73.24	59.34	56.65	50.55
Retained Earnings	-120.05	-81.9	-61.19	-47.06	-37.68
Total Common Equity	-36.34	-8.65	-1.85	9.58	12.88
Shareholders' Equity	-12.45	-8.65	-1.84	9.59	12.88
Total Liabilities & Equity	7.81	10.57	13.12	10.73	13.69
Total Debt	9.11	9.45	8.02	-	-
Net Cash (Debt)	-8.88	-7.31	-5.14	6.01	8.39
Net Cash Growth	-	-	-	-28.43%	-
Net Cash Per Share	-4.77	-8.84	-37.64	24.09	33.82
Filing Date Shares Outstanding	18.69	4.22	0.27	0.25	0.25
Total Common Shares Outstanding	5.69	0.92	0.27	0.25	0.25
Working Capital	-13.33	-5.74	-6.11	5.67	8.51
Book Value Per Share	-6.39	-9.38	-6.85	38.34	51.87
Tangible Book Value	-36.34	-8.65	-1.85	9.58	12.88
Tangible Book Value Per Share	-6.39	-9.38	-6.85	38.34	51.87
Machinery	-	7.58	5.14	4.8	4.56
Construction In Progress	-	-	0.19	-	0.3
Leasehold Improvements	-	0.9	0.81	0.81	0.81

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