Scryb Inc. (CSE:SCYB)

Scryb Balance Sheet

Financials in millions CAD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Cash & Equivalents	0.44	0.16	0.2	0.37	5.69	0.9
Short-Term Investments	0.67	0.25	0.54	-	-	-
Cash & Short-Term Investments	1.1	0.41	0.74	0.37	5.69	0.9
Cash Growth	5796.10%	-44.85%	100.17%	-93.53%	534.68%	322.28%
Accounts Receivable	1.69	-	-	0.05	0.29	-
Other Receivables	0.08	1.01	0.51	0.23	2.62	0.58
Receivables	1.77	1.22	0.72	1.01	2.91	0.58
Prepaid Expenses	0.11	0.82	1.86	0.26	0.49	0.01
Other Current Assets	-	-	-	2.19	-	-
Total Current Assets	2.98	2.44	3.32	3.83	9.08	1.49
Property, Plant & Equipment	0.17	0.03	0.24	0.45	0.35	0.46
Long-Term Investments	9.17	2.28	2.94	1.37	2.36	0.76
Other Intangible Assets	-	2.91	4.37	5.5	6.2	0.06
Other Long-Term Assets	1.2	1.15	1.18	0.08	0.07	0.07
Total Assets	13.53	8.8	12.05	11.22	18.07	2.85
Accounts Payable	1.32	4.63	2.87	1.11	0.64	0.53
Short-Term Debt	0.19	1.55	1.26	-	-	0.9
Current Portion of Long-Term Debt	0.06	0.06	0.06	0.06	0.06	-
Current Portion of Leases	0.07	-	0.27	0.16	0.15	0.09
Current Unearned Revenue	-	2.16	0.59	0.06	-	-
Other Current Liabilities	-	-	-	0.15	-	-
Total Current Liabilities	1.64	8.4	5.05	1.54	0.85	1.52
Long-Term Debt	0.64	2.11	0.12	0.11	0.12	0.08
Long-Term Leases	0.1	-	-	0.1	0.24	0.38
Other Long-Term Liabilities	-	-0	0	3.72	-	-
Total Liabilities	2.38	10.51	5.18	5.48	1.21	1.98
Common Stock	43.68	43.31	42.93	44.58	44.91	21.96
Additional Paid-In Capital	21.79	21.58	20.6	20.6	14.94	7.58
Retained Earnings	-57.36	-66.72	-59.74	-62.28	-50.65	-33.28
Comprehensive Income & Other	3.03	2.88	3.4	2.84	7.66	4.61
Total Common Equity	11.15	1.04	7.2	5.74	16.86	0.87
Minority Interest	-	-2.75	-0.33	-	-	-
Shareholders' Equity	11.15	-1.7	6.87	5.74	16.86	0.87
Total Liabilities & Equity	13.53	8.8	12.05	11.22	18.07	2.85
Total Debt	1.06	3.72	1.72	0.44	0.57	1.45
Net Cash (Debt)	0.04	-3.32	-0.98	-0.07	5.12	-0.56
Net Cash Per Share	0.00	-0.01	-0.00	-0.00	0.02	-0.00
Filing Date Shares Outstanding	320.85	320.85	257.28	239.69	240.15	197.04
Total Common Shares Outstanding	320.85	291.16	257.28	239.69	241.28	146.42
Working Capital	1.34	-5.96	-1.73	2.29	8.23	-0.03
Book Value Per Share	0.03	0.00	0.03	0.02	0.07	0.01
Tangible Book Value	11.15	-1.86	2.83	0.24	10.66	0.81
Tangible Book Value Per Share	0.03	-0.01	0.01	0.00	0.04	0.01
Machinery	0.21	0.26	0.27	0.26	0.21	0.15

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