Mynaric AG
XETRA:M0Y
Balance Sheet
Balance Sheet Decomposition
Mynaric AG
Current Assets | 30.4m |
Cash & Short-Term Investments | 10.2m |
Receivables | 1.1m |
Other Current Assets | 19m |
Non-Current Assets | 50m |
Long-Term Investments | 355k |
PP&E | 31.1m |
Intangibles | 18.1m |
Other Non-Current Assets | 449k |
Current Liabilities | 43.2m |
Accounts Payable | 9.2m |
Other Current Liabilities | 34m |
Non-Current Liabilities | 9.3m |
Long-Term Debt | 7.3m |
Other Non-Current Liabilities | 2m |
Balance Sheet
Mynaric AG
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Assets | ||||
Cash & Cash Equivalents |
43
|
48
|
10
|
|
Cash |
43
|
48
|
10
|
|
Total Receivables |
1
|
0
|
1
|
|
Accounts Receivables |
1
|
0
|
1
|
|
Other Receivables |
0
|
0
|
0
|
|
Inventory |
5
|
8
|
13
|
|
Other Current Assets |
1
|
6
|
6
|
|
Total Current Assets |
50
|
62
|
30
|
|
PP&E Net |
18
|
26
|
31
|
|
PP&E Gross |
18
|
26
|
31
|
|
Accumulated Depreciation |
3
|
6
|
10
|
|
Intangible Assets |
18
|
20
|
18
|
|
Long-Term Investments |
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
|
Total Assets |
87
N/A
|
108
+25%
|
80
-26%
|
|
Liabilities | ||||
Accounts Payable |
2
|
8
|
9
|
|
Accrued Liabilities |
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
2
|
2
|
|
Other Current Liabilities |
6
|
3
|
32
|
|
Total Current Liabilities |
9
|
14
|
43
|
|
Long-Term Debt |
7
|
7
|
7
|
|
Deferred Income Tax |
0
|
2
|
2
|
|
Other Liabilities |
0
|
0
|
0
|
|
Total Liabilities |
16
N/A
|
23
+46%
|
53
+127%
|
|
Equity | ||||
Common Stock |
4
|
5
|
6
|
|
Retained Earnings |
46
|
93
|
167
|
|
Additional Paid In Capital |
112
|
173
|
189
|
|
Other Equity |
0
|
0
|
1
|
|
Total Equity |
71
N/A
|
85
+20%
|
28
-67%
|
|
Total Liabilities & Equity |
87
N/A
|
108
+25%
|
80
-26%
|
|
Shares Outstanding | ||||
Common Shares Outstanding |
4
|
5
|
6
|