ENDRA Life Sciences Inc. (NDRA)

ENDRA Life Sciences 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.06	3.23	2.83	4.89	9.46	7.23
Cash & Short-Term Investments	2.06	3.23	2.83	4.89	9.46	7.23
Cash Growth	81.97%	13.96%	-42.04%	-48.33%	30.91%	17.06%
Inventory	-	-	-	-	1.28	0.59
Prepaid Expenses	0.12	0.2	0.2	0.49	1.35	0.39
Total Current Assets	2.18	3.43	3.03	5.38	12.09	8.21
Property, Plant & Equipment	0.62	0.65	0.47	0.74	0.77	0.55
Other Long-Term Assets	0.37	0.37	3.26	3.15	0.01	0.01
Total Assets	3.17	4.45	6.75	9.27	12.87	8.76
Accounts Payable	0.22	0.27	0.36	0.61	0.79	0.4
Accrued Expenses	0.22	0.07	0.19	0.75	0.5	0.42
Short-Term Debt	-	0.17	0.15	0.16	0.12	0.08
Current Portion of Long-Term Debt	-	-	0.03	0.03	-	-
Current Portion of Leases	0.13	0.1	0.17	0.15	0.13	0.08
Total Current Liabilities	0.57	0.61	0.9	1.7	1.54	0.99
Long-Term Debt	-	-	-	-	0.03	0.34
Long-Term Leases	0.46	0.49	0.19	0.37	0.52	0.27
Other Long-Term Liabilities	0.39	0.8	-	-	-	-
Total Liabilities	1.42	1.89	1.1	2.07	2.09	1.6
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	106.23	106	97.58	89.07	79.46	64.49
Retained Earnings	-104.47	-103.44	-91.93	-81.87	-68.69	-57.34
Comprehensive Income & Other	-	-	0.01	0.01	0.01	0.01
Total Common Equity	1.75	2.56	5.66	7.2	10.78	7.17
Shareholders' Equity	1.75	2.56	5.66	7.2	10.78	7.17
Total Liabilities & Equity	3.17	4.45	6.75	9.27	12.87	8.76
Total Debt	0.59	0.75	0.54	0.71	0.8	0.77
Net Cash (Debt)	1.48	2.48	2.29	4.18	8.67	6.46
Net Cash Growth	105.31%	8.06%	-45.25%	-51.72%	34.18%	18.64%
Net Cash Per Share	4.35	12.25	-	-	-	-
Filing Date Shares Outstanding	0.74	0.56	-	-	-	-
Total Common Shares Outstanding	0.56	0.54	-	-	-	-
Working Capital	1.61	2.83	2.13	3.68	10.55	7.22
Book Value Per Share	3.12	4.77	-	-	-	-
Tangible Book Value	1.75	2.56	5.66	7.2	10.78	7.17
Tangible Book Value Per Share	3.12	4.77	-	-	-	-

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q