Tenon Medical Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cash & Equivalents	9.16	2.43	2.13	2.92	0.25	0.15
Short-Term Investments	-	-	6.44	4.4	-	-
Cash & Short-Term Investments	9.16	2.43	8.57	7.32	0.25	0.15
Cash Growth	171.79%	-71.67%	17.06%	2880.44%	61.64%	-
Receivables	0.88	0.52	0.23	0.08	0.01	0.05
Inventory	0.61	0.55	0.42	0.19	0.04	0.06
Prepaid Expenses	0.54	0.39	0.13	0.09	-	0
Total Current Assets	11.19	3.89	9.35	7.67	0.3	0.27
Property, Plant & Equipment	1.37	1.61	1.67	1.19	-	-
Long-Term Deferred Charges	0.43	0.8	0.03	0.37	0.09	-
Other Long-Term Assets	0.05	0.05	0.05	0.04	-	-
Total Assets	13.04	6.35	11.09	9.27	0.39	0.27
Accounts Payable	1.09	0.43	0.55	0.48	0.59	0.45
Accrued Expenses	1.81	1.28	1.75	1.09	0.66	0.51
Current Portion of Long-Term Debt	-	1.17	-	13.51	0.24	0.73
Current Portion of Leases	0.28	0.26	0.23	0.2	-	-
Total Current Liabilities	3.18	3.14	2.53	15.27	1.49	1.69
Long-Term Debt	-	-	-	-	0.33	0.19
Long-Term Leases	0.22	0.43	0.68	0.91	-	-
Other Long-Term Liabilities	1.45	2	1.62	-	-	-
Total Liabilities	4.85	5.57	4.84	16.19	1.83	1.88
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	70.1	55.89	45.84	0.11	0.13	0.05
Retained Earnings	-65.66	-55.07	-39.49	-20.58	-4.49	-3.9
Comprehensive Income & Other	-	-0.05	-0.1	-0.09	-0.06	-0.03
Total Common Equity	4.44	0.78	6.25	-20.55	-4.42	-3.88
Minority Interest	-	-	-	-	1.71	0.99
Shareholders' Equity	8.19	0.78	6.25	-6.91	-1.44	-1.61
Total Liabilities & Equity	13.04	6.35	11.09	9.27	0.39	0.27
Total Debt	0.5	1.86	0.91	14.62	0.57	0.93
Net Cash (Debt)	8.67	0.57	7.66	-7.3	-0.33	-0.78
Net Cash Growth	229.79%	-92.54%	-	-	-	-
Net Cash Per Share	17.14	2.52	76.49	-646.53	-31.74	-74.78
Filing Date Shares Outstanding	0.88	0.47	0.14	0.01	0.01	0.01
Total Common Shares Outstanding	0.88	0.33	0.14	0.01	0.01	0.01
Working Capital	8.01	0.75	6.82	-7.6	-1.19	-1.42
Book Value Per Share	5.06	2.39	44.51	-1660.90	-425.60	-374.02
Tangible Book Value	4.44	0.78	6.25	-20.55	-4.42	-3.88
Tangible Book Value Per Share	5.06	2.39	44.51	-1660.90	-425.60	-374.02
Machinery	-	0.08	0.08	0.03	-	-
Construction In Progress	-	0.6	0.6	-	-	-
Leasehold Improvements	-	0.02	-	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.