Leef Brands Balance Sheet

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

Millions USD. 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	2.19	2.73	6.41	3.31	7.51
Cash & Short-Term Investments	2.19	2.73	6.41	3.31	7.51
Cash Growth	-19.81%	-57.41%	94.04%	-56.00%	418.23%
Accounts Receivable	1.45	2.39	2.53	3.1	1.84
Other Receivables	0.15	-	-	-	-
Receivables	1.59	2.39	2.53	3.1	1.84
Inventory	3.35	4.22	3.29	2.98	2.82
Prepaid Expenses	0.51	0.62	0.95	0.83	0.47
Other Current Assets	0.51	0.51	1.45	1.59	0.73
Total Current Assets	8.15	10.48	14.63	11.81	13.38
Property, Plant & Equipment	26.72	28.48	24.33	20.04	16.69
Goodwill	-	-	1.57	-	-
Other Intangible Assets	0.64	1.87	3.05	29.3	-
Other Long-Term Assets	0.89	2.15	0.42	0.78	0.31
Total Assets	36.4	42.98	44	61.93	30.38
Accounts Payable	2.83	3.51	4.13	2.74	1.05
Accrued Expenses	2.33	3.1	2.85	1.39	1.49
Short-Term Debt	1.9	1.49	-	-	-
Current Portion of Long-Term Debt	0.63	1.34	9.76	0.04	12.71
Current Portion of Leases	0.16	0.3	0.21	0.71	0.59
Current Income Taxes Payable	0.16	0.23	9.41	5.58	2.78
Current Unearned Revenue	-	-	-	-	0.08
Other Current Liabilities	0.34	1.44	1.01	0	1.2
Total Current Liabilities	8.35	11.41	27.37	10.47	19.9
Long-Term Debt	9.78	19.22	8.06	7.06	0.05
Long-Term Leases	1.66	2.28	2.35	3.09	1.2
Long-Term Deferred Tax Liabilities	0.77	0.88	1.01	8.76	-
Other Long-Term Liabilities	24.11	21.62	4.35	4.81	2.51
Total Liabilities	44.67	55.41	43.15	34.19	23.67
Common Stock	-	-	94.67	86.41	0.06
Additional Paid-In Capital	131.45	109.65	-	-	36.24
Retained Earnings	-139.38	-121.75	-97.13	-62.3	-34.64
Comprehensive Income & Other	-0.34	-0.34	-0.34	-0.17	-
Total Common Equity	-8.27	-12.43	-2.8	23.94	1.65
Minority Interest	-	-	3.65	3.79	5.06
Shareholders' Equity	-8.27	-12.43	0.85	27.73	6.72
Total Liabilities & Equity	36.4	42.98	44	61.93	30.38
Total Debt	14.13	24.63	20.38	10.91	14.55
Net Cash (Debt)	-11.94	-21.9	-13.97	-7.6	-7.04
Net Cash Per Share	-0.06	-0.15	-0.12	-0.10	-1.28
Filing Date Shares Outstanding	257.95	172.98	120.81	106.42	5.86
Total Common Shares Outstanding	257.95	172.98	118.38	106.42	5.86
Working Capital	-0.2	-0.93	-12.75	1.35	-6.52
Book Value Per Share	-0.03	-0.07	-0.02	0.22	0.28
Tangible Book Value	-8.91	-14.3	-7.42	-5.36	1.65
Tangible Book Value Per Share	-0.03	-0.08	-0.06	-0.05	0.28
Buildings	27.64	27.65	21.93	15.3	14.25
Machinery	7.34	6.43	5.75	6.05	3.39
Construction In Progress	-	-	-	-	1.64
Leasehold Improvements	0.01	0.01	0.69	0.69	-

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