Exicure, Inc. (XCUR)

Exicure 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	10.42	12.4	0.71	8.58	34.64	33.26
Short-Term Investments	-	-	-	-	4.5	48.82
Cash & Short-Term Investments	10.42	12.4	0.71	8.58	39.14	82.08
Cash Growth	2746.99%	1653.75%	-91.76%	-78.09%	-52.31%	-25.91%
Accounts Receivable	-	-	-	-	-	0.01
Other Receivables	0.17	0.52	0.02	-	-	-
Receivables	0.17	0.52	0.02	-	-	0.01
Prepaid Expenses	0.71	0.51	0.86	0.84	3.25	3.03
Restricted Cash	-	0.11	0.11	-	-	-
Other Current Assets	-	0.13	0.33	0.63	1.28	1.2
Total Current Assets	11.31	13.67	2.02	10.05	43.67	86.32
Property, Plant & Equipment	0.8	0.03	6.57	9.79	11.88	12.73
Other Long-Term Assets	1.45	1.36	2.99	3.49	9.33	1.39
Total Assets	20.68	15.06	11.58	23.33	64.87	100.44
Accounts Payable	1.21	1.03	1.63	0.36	3.41	1.87
Accrued Expenses	2.68	0.18	0.25	0.69	4.81	3.3
Current Portion of Long-Term Debt	-	-	-	-	6.87	-
Current Portion of Leases	-	0.72	0.63	0.54	0.46	0.22
Current Unearned Revenue	-	-	-	-	17.32	8.34
Other Current Liabilities	-	1.14	-	0.05	1.19	-
Total Current Liabilities	3.89	3.07	2.51	1.64	34.07	13.73
Long-Term Debt	-	-	-	-	-	16.59
Long-Term Leases	0.03	5.21	6.04	6.77	7.4	7.96
Long-Term Unearned Revenue	-	-	-	-	11.51	-
Other Long-Term Liabilities	5.38	-	-	-	0.66	0.66
Total Liabilities	9.3	8.28	8.55	8.41	53.64	38.94
Common Stock	0	0	-	-	-	0.01
Additional Paid-In Capital	207.64	206.04	192.59	187.57	181.3	167.38
Retained Earnings	-196.25	-199.26	-189.56	-172.65	-170.07	-105.97
Comprehensive Income & Other	-	-	-	-	-0	0.08
Total Common Equity	11.38	6.77	3.03	14.92	11.23	61.51
Shareholders' Equity	11.38	6.77	3.03	14.92	11.23	61.51
Total Liabilities & Equity	20.68	15.06	11.58	23.33	64.87	100.44
Total Debt	0.03	5.94	6.67	7.31	14.74	24.77
Net Cash (Debt)	10.39	6.46	-5.96	1.27	24.41	57.31
Net Cash Growth	-	-	-	-94.79%	-57.42%	-45.66%
Net Cash Per Share	3.30	3.16	-3.72	1.38	41.31	98.58
Filing Date Shares Outstanding	6.32	6.32	1.73	1.67	0.82	0.59
Total Common Shares Outstanding	6.32	6.03	1.73	0.99	0.73	0.58
Working Capital	7.42	10.6	-0.49	8.41	9.6	72.59
Book Value Per Share	1.80	1.12	1.75	15.02	15.49	105.26
Tangible Book Value	4.26	6.77	3.03	14.92	11.23	61.51
Tangible Book Value Per Share	0.67	1.12	1.75	15.02	15.49	105.26
Machinery	-	0.28	0.28	6.18	6.56	5.55
Construction In Progress	-	-	-	-	0.03	0.12
Leasehold Improvements	-	-	-	-	-	0.19

Updated Jun 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q