BioNxt Solutions Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.06	0.03	0.36	0.14	1.35
Cash & Short-Term Investments	0.06	0.03	0.36	0.14	1.35
Cash Growth	70.82%	-91.10%	167.01%	-89.93%	-47.70%
Accounts Receivable	0.08	0.06	0.28	0.46	0.55
Receivables	0.08	0.06	0.28	0.46	0.55
Inventory	-	-	-	-	0.74
Prepaid Expenses	0.19	0.07	0.07	0.1	0.07
Total Current Assets	0.32	0.16	0.72	0.69	2.7
Property, Plant & Equipment	0.22	0.41	0.55	0.92	1.13
Goodwill	-	-	-	-	4.87
Other Intangible Assets	0	0	0	0	1.02
Other Long-Term Assets	0.05	-	-	-	-
Total Assets	0.59	0.57	1.27	1.61	9.73
Accounts Payable	3.9	1.11	0.6	0.46	0.52
Accrued Expenses	-	2.97	0.9	0.91	1.8
Current Portion of Long-Term Debt	1.96	2.73	4.89	0.61	2.98
Current Portion of Leases	-	-	-	0.03	0.15
Other Current Liabilities	0.11	0.06	0.15	-	-
Total Current Liabilities	5.97	6.88	6.55	2.02	5.45
Long-Term Debt	3.98	1.55	-	3.72	1.66
Long-Term Leases	-	-	-	-	0.67
Long-Term Deferred Tax Liabilities	-	-	-	-	0.28
Total Liabilities	9.96	8.43	6.55	5.74	8.06
Common Stock	56.8	52.61	50.75	45.38	39.35
Retained Earnings	-71.37	-64.69	-59.93	-55.55	-43.38
Treasury Stock	-	-	-	-	-0.2
Comprehensive Income & Other	5.2	4.22	3.9	6.04	5.9
Shareholders' Equity	-9.37	-7.86	-5.28	-4.13	1.67
Total Liabilities & Equity	0.59	0.57	1.27	1.61	9.73
Total Debt	5.95	4.28	4.89	4.37	5.46
Net Cash (Debt)	-5.89	-4.25	-4.53	-4.23	-4.1
Net Cash Per Share	-0.05	-0.04	-0.05	-0.05	-0.06
Filing Date Shares Outstanding	121.87	116.96	109.52	98.39	80.77
Total Common Shares Outstanding	121.87	113.4	107.35	91.21	77.25
Working Capital	-5.65	-6.71	-5.83	-1.33	-2.75
Book Value Per Share	-0.08	-0.07	-0.05	-0.05	0.02
Tangible Book Value	-9.37	-7.86	-5.28	-4.13	-4.22
Tangible Book Value Per Share	-0.08	-0.07	-0.05	-0.05	-0.05
Land	-	-	-	0.35	0.35
Machinery	-	0.96	1.29	1.07	1.06

Source: S&P Global Market Intelligence. Standard template. Financial Sources.