Intensity Therapeutics 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	Sep '25 Sep 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	7.07	2.59	8.56	1.31	4.54	9.32
Short-Term Investments	-	-	6.22	-	-	-
Cash & Short-Term Investments	7.07	2.59	14.78	1.31	4.54	9.32
Cash Growth	154.03%	-82.47%	1026.22%	-71.10%	-51.28%	10.99%
Other Current Assets	1.12	0.77	0.69	0.14	0.19	0.16
Total Current Assets	8.19	3.36	15.46	1.45	4.73	9.48
Net Property, Plant & Equipment	0.1	0.12	0.15	0.14	0.32	0.49
Other Long-Term Assets	1.3	1.3	1.68	0.17	0.17	0.18
Total Assets	9.59	4.78	17.3	1.76	5.22	10.15
Accounts Payable	1.68	1.22	3.05	0.6	0.17	0.22
Accrued Expenses	0.56	0.51	0.89	1.72	1.35	0.95
Current Portion of Leases	0.03	0.03	0.02	0.14	0.18	0.17
Other Current Liabilities	-	-	-	4.35	2.02	-
Total Current Liabilities	2.28	1.76	3.96	6.82	3.72	1.35
Long-Term Leases	0.09	0.11	0.14	-	0.14	0.33
Other Long-Term Liabilities	-	-	0.04	0.04	0.04	0.04
Total Long-Term Liabilities	0.09	0.11	0.17	0.04	0.18	0.36
Total Liabilities	2.36	1.87	4.13	6.86	3.9	1.71
Preferred Stock	-	-	-	-	0	0
Common Stock	0.01	0	0	-	0	0
Additional Paid-in Capital	82.56	69.7	63.68	23.56	22.39	21.62
Retained Earnings	-75.34	-66.78	-50.52	-38.65	-31.07	-23.18
Total Common Shareholders' Equity	7.22	2.92	13.16	-15.1	-8.68	-1.56
Minority Interest	-	-	-	10	10	10
Shareholders' Equity	7.22	2.92	13.16	-5.1	1.32	8.44
Total Liabilities & Equity	9.59	4.78	17.3	1.76	5.22	10.15
Total Debt	0.12	0.14	0.16	0.14	0.33	0.5
Net Cash (Debt)	6.95	2.45	14.62	1.17	4.21	8.82
Net Cash Growth	183.40%	-83.23%	1150.47%	-72.25%	-52.22%	8.43%
Net Cash Per Share	7.60	4.41	42.41	8.57	30.89	64.66
Book Value	7.22	2.92	13.16	-15.1	-8.68	-1.56
Book Value Per Share	7.89	5.25	38.19	-110.69	-63.66	-11.43
Tangible Book Value	7.22	2.92	13.16	-15.1	-8.68	-1.56
Tangible Book Value Per Share	7.89	5.25	38.19	-110.69	-63.66	-11.43

Updated Nov 6, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q