Valerio Therapeutics SA
SWB:C4X
Balance Sheet
Balance Sheet Decomposition
Valerio Therapeutics SA
Valerio Therapeutics SA
Balance Sheet
Valerio Therapeutics SA
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
7
|
4
|
57
|
29
|
24
|
14
|
11
|
6
|
15
|
18
|
15
|
7
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
7
|
4
|
57
|
29
|
24
|
14
|
11
|
6
|
15
|
18
|
15
|
7
|
1
|
|
| Short-Term Investments |
3
|
29
|
18
|
56
|
31
|
14
|
20
|
26
|
8
|
7
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
3
|
3
|
3
|
8
|
4
|
3
|
3
|
5
|
4
|
5
|
7
|
7
|
15
|
8
|
5
|
8
|
11
|
6
|
5
|
3
|
|
| Accounts Receivables |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
2
|
0
|
1
|
1
|
2
|
1
|
2
|
3
|
7
|
9
|
2
|
2
|
2
|
|
| Other Receivables |
2
|
3
|
3
|
3
|
7
|
3
|
3
|
3
|
3
|
4
|
4
|
6
|
5
|
15
|
6
|
2
|
2
|
2
|
4
|
3
|
2
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
0
|
1
|
0
|
|
| Total Current Assets |
5
|
33
|
22
|
61
|
40
|
19
|
24
|
32
|
21
|
16
|
63
|
42
|
37
|
30
|
20
|
11
|
23
|
30
|
21
|
13
|
5
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
1
|
|
| PP&E Gross |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
66
|
67
|
28
|
19
|
3
|
3
|
3
|
3
|
2
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
20
|
18
|
18
|
18
|
18
|
12
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
20
|
18
|
18
|
18
|
18
|
12
|
|
| Total Assets |
6
N/A
|
33
+419%
|
23
-32%
|
64
+180%
|
42
-33%
|
21
-50%
|
26
+23%
|
34
+30%
|
22
-35%
|
18
-20%
|
152
+759%
|
129
-15%
|
125
-3%
|
78
-38%
|
63
-19%
|
38
-41%
|
47
+24%
|
53
+14%
|
43
-19%
|
35
-18%
|
18
-49%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
2
|
2
|
5
|
5
|
3
|
3
|
4
|
4
|
4
|
7
|
6
|
9
|
6
|
4
|
4
|
3
|
3
|
3
|
2
|
5
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
4
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
3
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
1
|
2
|
2
|
|
| Other Current Liabilities |
0
|
1
|
1
|
11
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
11
|
3
|
0
|
1
|
0
|
1
|
4
|
9
|
|
| Total Current Liabilities |
9
|
3
|
3
|
16
|
14
|
7
|
6
|
7
|
6
|
6
|
13
|
11
|
12
|
19
|
8
|
6
|
6
|
7
|
7
|
11
|
18
|
|
| Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
1
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
7
|
9
|
7
|
6
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
11
|
12
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
4
|
4
|
3
|
5
|
7
|
5
|
7
|
7
|
7
|
6
|
5
|
2
|
2
|
|
| Total Liabilities |
9
N/A
|
4
-59%
|
4
N/A
|
17
+359%
|
15
-11%
|
9
-43%
|
8
-13%
|
11
+49%
|
10
-7%
|
10
-6%
|
30
+206%
|
26
-12%
|
31
+17%
|
28
-9%
|
18
-37%
|
20
+15%
|
18
-14%
|
20
+15%
|
21
+3%
|
20
-2%
|
27
+31%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
10
|
10
|
12
|
13
|
13
|
15
|
20
|
23
|
28
|
39
|
22
|
|
| Retained Earnings |
17
|
25
|
37
|
54
|
74
|
88
|
85
|
100
|
111
|
125
|
132
|
151
|
174
|
232
|
10
|
43
|
9
|
15
|
33
|
53
|
46
|
|
| Additional Paid In Capital |
14
|
53
|
54
|
97
|
98
|
98
|
101
|
118
|
118
|
128
|
244
|
244
|
256
|
269
|
42
|
45
|
19
|
25
|
28
|
29
|
16
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
3
N/A
|
30
N/A
|
19
-36%
|
47
+145%
|
27
-42%
|
13
-53%
|
19
+48%
|
23
+21%
|
12
-49%
|
8
-32%
|
122
+1 444%
|
103
-16%
|
94
-8%
|
50
-47%
|
45
-9%
|
17
-62%
|
29
+69%
|
33
+13%
|
22
-32%
|
15
-34%
|
9
N/A
|
|
| Total Liabilities & Equity |
6
N/A
|
33
+419%
|
23
-32%
|
64
+180%
|
42
-33%
|
21
-50%
|
26
+23%
|
34
+30%
|
22
-35%
|
18
-20%
|
152
+759%
|
129
-15%
|
125
-3%
|
78
-38%
|
63
-19%
|
38
-41%
|
47
+24%
|
53
+14%
|
43
-19%
|
35
-18%
|
18
-49%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
6
|
9
|
10
|
14
|
14
|
14
|
15
|
19
|
19
|
10
|
41
|
41
|
47
|
51
|
54
|
61
|
79
|
92
|
111
|
154
|
154
|
|