Mymetics Corp (MYMX) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
EUROPEAN EXECUTIVE OFFICE EPALINGES, CH-1066 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 2836 - Biological Products, Except Diagnostic Substances (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 313 | 571 | 1,083 | 683 | 479 | 1,180 | |||
| Cash and cash equivalent | 313 | 571 | 1,083 | 683 | 479 | 1,180 | |||
| Receivables | 62 | 15 | 71 | 164 | 585 | 90 | |||
| Prepaid expense | 106 | 87 | 85 | 85 | 37 | 36 | |||
| Other undisclosed current assets | |||||||||
| Total current assets: | 481 | 673 | 1,239 | 932 | 1,101 | 1,306 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 133 | 239 | 128 | 27 | ✕ | ✕ | |||
| Property, plant and equipment | 26 | 39 | 48 | 52 | 36 | 65 | |||
| Intangible assets, net (including goodwill) | 6,671 | 6,671 | 6,671 | 6,671 | 6,671 | 6,671 | |||
| Goodwill | 6,671 | 6,671 | 6,671 | 6,671 | 6,671 | 6,671 | |||
| Deposits noncurrent assets | 10 | 10 | 10 | ||||||
| Total noncurrent assets: | 6,840 | 6,959 | 6,857 | 6,750 | 6,707 | 6,736 | |||
| TOTAL ASSETS: | 7,321 | 7,632 | 8,096 | 7,682 | 7,808 | 8,042 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 213 | 47 | 70 | 167 | 75 | 237 | |||
| Accounts payable | 213 | 47 | 70 | 167 | 75 | 237 | |||
| Debt | 58,479 | 55,688 | 53,378 | ||||||
| Due to related parties | ✕ | 10,461 | 8,790 | 7,402 | 5,308 | ||||
| Other undisclosed current liabilities | 61,356 | 110 | 105 | ||||||
| Total current liabilities: | 72,030 | 67,426 | 63,265 | 58,853 | 75 | 237 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 156 | 292 | 183 | 27 | |||||
| Long-term debt, excluding current maturities | 156 | 162 | 156 | ||||||
| Operating lease, liability | 130 | 27 | 27 | ✕ | ✕ | ||||
| Other undisclosed noncurrent liabilities | 31 | (130) | (27) | ||||||
| Total noncurrent liabilities: | 187 | 292 | 183 | 27 | |||||
| Other undisclosed liabilities | 54,758 | 50,683 | |||||||
| Total liabilities: | 72,217 | 67,718 | 63,448 | 58,880 | 54,833 | 50,920 | |||
| Equity | |||||||||
| Equity, attributable to parent | (64,896) | (60,086) | (55,352) | (51,198) | (47,025) | (42,878) | |||
| Common stock | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | |||
| Additional paid in capital | 34,443 | 34,443 | 34,443 | 34,443 | 34,441 | 34,428 | |||
| Accumulated other comprehensive income | 686 | 691 | 695 | 691 | 679 | 667 | |||
| Accumulated deficit | (102,555) | (97,750) | (93,020) | (88,862) | (84,675) | (80,503) | |||
| Total equity: | (64,896) | (60,086) | (55,352) | (51,198) | (47,025) | (42,878) | |||
| TOTAL LIABILITIES AND EQUITY: | 7,321 | 7,632 | 8,096 | 7,682 | 7,808 | 8,042 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,028 | 430 | 668 | 653 | 967 | 1,515 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,313 | |
| Other income | 1,025 | 427 | 633 | 542 | 892 | |||
| Cost of revenue | (1,331) | (42) | (110) | (24) | ||||
| Other undisclosed gross profit | ||||||||
| Gross profit: | (303) | 430 | 626 | 543 | 943 | 1,515 | ||
| Operating expenses | (1,442) | (2,080) | (2,242) | (2,034) | (2,462) | (3,435) | ||
| Other operating expense, net (Other Expenses) | (110) | |||||||
| Other undisclosed operating income | 3,300 | 110 | 408 | |||||
| Operating income (loss): | (1,745) | 1,650 | (1,616) | (1,491) | (1,519) | (1,512) | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 260 | 329 | (149) | |||||
| Interest and debt expense | (2,800) | (2,751) | (2,708) | (2,674) | (2,634) | (2,595) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 5,502 | 8,634 | ||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (4,285) | 4,730 | 4,161 | (4,165) | (4,153) | (4,107) | ||
| Other undisclosed loss from continuing operations before income taxes | (520) | (9,460) | (8,294) | |||||
| Loss from continuing operations before income taxes: | (4,805) | (4,730) | (4,133) | (4,165) | (4,153) | (4,107) | ||
| Income tax expense | (25) | (22) | (19) | (5) | ||||
| Loss from continuing operations: | (4,805) | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | |
| Other undisclosed net loss | ||||||||
| Net loss: | (4,805) | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | ||
| Other undisclosed net income attributable to parent | ||||||||
| Net loss available to common stockholders, diluted: | (4,805) | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | ||
Comprehensive Income ($ in thousands)
| 9/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (4,805) | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | ||
| Other comprehensive income | 4,810 | |||||||
| Comprehensive income (loss): | 5 | (4,730) | (4,158) | (4,187) | (4,172) | (4,112) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (4) | 4 | 12 | 12 | (23) | |||
| Comprehensive income (loss), net of tax, attributable to parent: | 5 | (4,734) | (4,154) | (4,175) | (4,160) | (4,135) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.