Femasys Inc. (FEMY)

Femasys Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.57	3.45	21.72	12.96	24.78	3.32
Cash & Short-Term Investments	4.57	3.45	21.72	12.96	24.78	3.32
Cash Growth	-39.97%	-84.10%	67.54%	-47.70%	645.98%	-55.19%
Accounts Receivable	0.57	0.49	0.1	0.08	0.08	0.13
Other Receivables	-	0.32	0.22	0.21	0.18	0.16
Receivables	0.57	0.8	0.32	0.29	0.27	0.29
Inventory	5.78	3.05	0.67	0.44	0.21	0.13
Other Current Assets	-	0.72	0.47	0.44	0.37	0.12
Total Current Assets	12.25	8.02	23.18	14.13	25.63	3.86
Property, Plant & Equipment	3.17	3.4	3.49	1.8	2.26	2.89
Other Intangible Assets	0.13	0.07	-	0	0.03	0.07
Long-Term Deferred Charges	-	0.21	0.21	0.23	-	0.2
Other Long-Term Assets	0.74	0.74	0.87	0.73	0.66	0.59
Total Assets	16.29	12.45	27.76	16.9	28.58	7.61
Accounts Payable	2.17	1.42	1.14	0.51	0.45	0.67
Accrued Expenses	1.03	1.15	1.44	0.46	0.6	1.12
Current Portion of Long-Term Debt	-	5.41	-	0.14	0.18	0.63
Current Portion of Leases	0.49	0.52	0.41	0.37	0.41	0.43
Other Current Liabilities	0.06	0.09	0.07	0.05	0.05	0.03
Total Current Liabilities	10.54	8.58	3.05	1.53	1.69	2.89
Long-Term Debt	-	-	4.26	-	-	0.18
Long-Term Leases	1.15	1.52	2.04	0.03	0.4	0.81
Other Long-Term Liabilities	0.04	0.04	0.05	0.1	0.15	0.2
Total Liabilities	11.73	10.14	9.4	1.65	2.24	4.08
Common Stock	0.05	0.02	0.02	0.01	0.01	0
Additional Paid-In Capital	139.72	127.68	123.99	108.86	108.42	22.73
Retained Earnings	-141.88	-127.2	-108.38	-94.13	-82.74	-75.2
Treasury Stock	-0.06	-0.06	-0.06	-0.06	-0.06	-0.06
Comprehensive Income & Other	6.73	1.86	2.79	0.57	0.7	0.7
Total Common Equity	4.56	2.3	18.35	15.24	26.33	-51.83
Shareholders' Equity	4.56	2.3	18.35	15.24	26.33	3.53
Total Liabilities & Equity	16.29	12.45	27.76	16.9	28.58	7.61
Total Debt	8.43	7.44	6.7	0.54	0.99	2.06
Net Cash (Debt)	-3.86	-3.99	15.02	12.42	23.79	1.27
Net Cash Growth	-	-	20.91%	-47.81%	1778.54%	-77.79%
Net Cash Per Share	-0.13	-0.18	0.98	1.05	3.54	1.32
Filing Date Shares Outstanding	58.36	27.15	22.1	11.87	11.8	0.99
Total Common Shares Outstanding	47.3	23.36	21.66	11.87	11.8	0.99
Working Capital	1.71	-0.56	20.12	12.6	23.94	0.97
Book Value Per Share	0.10	0.10	0.85	1.28	2.23	-52.20
Tangible Book Value	4.43	2.24	18.35	15.24	26.31	-51.9
Tangible Book Value Per Share	0.09	0.10	0.85	1.28	2.23	-52.26
Machinery	3.78	3.34	3.02	3.09	2.79	2.73
Construction In Progress	0.69	0.76	0.42	0.41	0.38	0.14
Leasehold Improvements	1.24	1.24	1.21	1.2	1.16	1.16

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q