NewcelX Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2.2	0.65	0.9	8.95	5.43
Cash & Short-Term Investments	2.2	0.65	0.9	8.95	5.43
Cash Growth	238.62%	-27.59%	-89.97%	64.76%	5695.69%
Other Current Assets	0.98	0.13	-	-	-
Total Current Assets	3.18	0.78	1.82	9.25	5.72
Net Property, Plant & Equipment	0.1	0.12	0.01	0.02	0.03
Other Intangible Assets	6.44	-	-	-	-
Goodwill	1.73	-	-	-	-
Total Assets	11.45	0.9	1.85	9.28	5.76
Accounts Payable	2.17	1.17	-	-	-
Short-Term Debt	0.36	2.67	-	-	-
Other Current Liabilities	1.67	5.06	-	-	-
Total Current Liabilities	4.2	8.9	7.92	3.36	2.4
Total Liabilities	4.2	8.9	10.68	6	5.22
Preferred Stock	0	-	-	-	-
Common Stock	0.29	0.18	0.67	0.67	0.34
Treasury Stock	-	-	-	-	-0.03
Additional Paid-in Capital	93.69	69.51	61.03	60.86	42.08
Accumulated Other Comprehensive Income	-1.85	-1.09	-0.16	-0.05	-0.15
Retained Earnings	-84.89	-76.59	-70.37	-58.2	-41.71
Shareholders' Equity	7.25	-8	-8.83	3.28	0.54
Total Liabilities & Equity	11.45	0.9	1.85	9.28	5.76
Total Debt	0.36	2.67	0	0	0
Net Cash (Debt)	1.85	-2.02	0.9	8.95	5.43
Net Cash Growth	-	-	-89.97%	64.76%	5695.69%
Net Cash Per Share	0.48	-0.68	0.30	181.85	182.54
Book Value	7.25	-8	-8.83	3.28	0.54
Book Value Per Share	1.89	-2.70	-2.99	66.67	18.23
Tangible Book Value	-0.92	-8	-8.83	3.28	0.54
Tangible Book Value Per Share	-0.24	-2.70	-2.99	66.67	18.23