Happy Belly Food Group Inc. (CSE: HBFG)

Happy Belly Food Group Balance Sheet

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	4.13	1.27	1.1	0.94	4.14	0.3
Short-Term Investments	0.31	0.31	0.06	0.08	-	-
Cash & Short-Term Investments	4.44	1.58	1.16	1.01	4.14	0.3
Cash Growth	193.54%	35.92%	14.82%	-75.55%	1264.98%	39.32%
Accounts Receivable	0.56	0.26	0.1	0.05	0.09	0.03
Other Receivables	-	-	0.26	0.06	0.08	0.5
Receivables	0.56	0.26	0.36	0.12	0.17	0.53
Inventory	0.22	0.22	0.27	0.14	0.02	-
Prepaid Expenses	0.09	0.09	0.06	0.06	0.49	0.07
Total Current Assets	5.32	2.14	1.85	1.33	4.81	0.9
Property, Plant & Equipment	2.15	2.32	1.25	0.55	0.28	0.03
Long-Term Investments	0.25	-	-	-	-	-
Goodwill	0.91	0.91	0.91	1.33	-	-
Other Intangible Assets	0.44	0.06	0.19	0.46	0.2	0.46
Other Long-Term Assets	0.4	0.42	0.08	-	-	-
Total Assets	9.46	5.85	4.28	3.67	5.29	1.39
Accounts Payable	0.86	0.46	0.36	0.17	0.51	0.25
Accrued Expenses	0.09	0.48	0.23	0.08	0.1	0.03
Short-Term Debt	2	-	-	-	-	-
Current Portion of Long-Term Debt	0.05	0.07	0.2	-	-	-
Current Portion of Leases	0.38	0.21	0.16	0.06	0.05	-
Current Unearned Revenue	0.14	0.14	-	-	0.1	0
Other Current Liabilities	-	-	0	0.01	0.02	0.01
Total Current Liabilities	3.52	1.35	0.95	0.31	0.78	0.29
Long-Term Debt	2.29	3.4	1.95	0.09	0.02	-
Long-Term Leases	1.39	1.66	0.59	0.19	-	-
Total Liabilities	7.2	6.41	3.5	0.59	0.8	0.29
Common Stock	41.35	36.26	35.76	35.47	18.3	12.03
Additional Paid-In Capital	10.09	11.34	11.29	11.28	3.57	-
Retained Earnings	-49.09	-48.23	-46.31	-43.63	-17.03	-12.65
Treasury Stock	-0.72	-0.72	-0.22	-	-	-
Comprensive Income & Other	0.39	0.63	0.2	-0.06	-0.34	1.72
Total Common Equity	2.02	-0.72	0.72	3.05	4.49	1.1
Minority Interest	0.25	0.16	0.07	0.02	-	-
Shareholders' Equity	2.27	-0.56	0.79	3.07	4.49	1.1
Total Liabilities & Equity	9.46	5.85	4.28	3.67	5.29	1.39
Total Debt	6.11	5.34	2.9	0.34	0.07	-
Net Cash (Debt)	-1.67	-3.76	-1.74	0.67	4.07	0.3
Net Cash Growth	-	-	-	-83.44%	1241.81%	39.32%
Net Cash Per Share	-0.01	-0.03	-0.02	0.01	0.10	0.01
Filing Date Shares Outstanding	113.01	104.44	104.43	104.16	67.81	35.79
Total Common Shares Outstanding	113.01	104.44	104.43	104.16	67.81	35.79
Working Capital	1.8	0.8	0.89	1.01	4.03	0.61
Book Value Per Share	0.02	-0.01	0.01	0.03	0.07	0.03
Tangible Book Value	0.67	-1.69	-0.38	1.26	4.29	0.63
Tangible Book Value Per Share	0.01	-0.02	-0.00	0.01	0.06	0.02
Machinery	-	0.85	0.7	0.45	0.28	0.05
Leasehold Improvements	-	0.63	0.42	0.27	0.05	0.05

Source: S&P Capital IQ. Standard template. Financial Sources.