Newton Golf Company Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	7.65	5.34	0.15	0.18	0.1
Cash & Short-Term Investments	7.65	5.34	0.15	0.18	0.1
Cash Growth	43.31%	3531.29%	-20.11%	84.00%	-
Receivables	0.12	0.05	0	0.01	0
Inventory	0.91	0.25	0.14	0.04	0.09
Prepaid Expenses	0.27	0.2	0.02	0.02	0
Restricted Cash	-	-	0.02	-	-
Total Current Assets	8.95	5.84	0.33	0.26	0.2
Property, Plant & Equipment	0.75	0.44	0.14	-	-
Long-Term Deferred Charges	0.06	0.11	0.23	-	-
Other Long-Term Assets	0.01	0.01	0.01	0	0
Total Assets	9.77	6.39	0.71	0.26	0.2
Accounts Payable	0.57	0.4	0.1	0.01	0.05
Accrued Expenses	-	-	1.1	0.48	0.36
Short-Term Debt	-	-	0.92	0.31	0.3
Current Portion of Leases	0.03	0.03	0.02	-	-
Current Unearned Revenue	-	0	0.02	0	0
Other Current Liabilities	14.32	0.04	0.02	-	0
Total Current Liabilities	14.92	0.48	2.17	0.8	0.71
Long-Term Debt	-	-	-	0.9	0.65
Long-Term Leases	-	0.03	0.01	-	-
Other Long-Term Liabilities	0.03	0.1	0.42	-	-
Total Liabilities	14.95	0.6	2.59	1.7	1.36
Common Stock	0	0	0.11	0.09	0.01
Additional Paid-In Capital	16.88	16.11	3.7	0.51	0.59
Retained Earnings	-22.07	-10.32	-5.69	-2.19	-1.89
Comprehensive Income & Other	-	-	-	0.15	0.13
Shareholders' Equity	-5.19	5.79	-1.88	-1.44	-1.16
Total Liabilities & Equity	9.77	6.39	0.71	0.26	0.2
Total Debt	0.03	0.07	0.94	1.21	0.95
Net Cash (Debt)	7.62	5.27	-0.8	-1.02	-0.85
Net Cash Growth	44.43%	-	-	-	-
Net Cash Per Share	115.57	129.27	-22.92	-33.50	-27.90
Filing Date Shares Outstanding	4.29	0.05	0.05	0.03	0.03
Total Common Shares Outstanding	0.3	0.05	0.05	0.03	0.03
Working Capital	-5.97	5.36	-1.84	-0.54	-0.51
Book Value Per Share	-17.45	119.01	-39.27	-47.01	-37.95
Tangible Book Value	-5.19	5.79	-1.88	-1.44	-1.16
Tangible Book Value Per Share	-17.45	119.01	-39.27	-47.01	-37.95
Machinery	0.76	0.38	0.13	-	-
Leasehold Improvements	0.16	0.05	-	-	-

Updated Nov 14, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.