Scryb Balance Sheet

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

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	0.79	0.11	0.2	0.37	5.69
Short-Term Investments	0.3	0.25	0.54	-	-
Cash & Short-Term Investments	1.09	0.36	0.74	0.37	5.69
Cash Growth	206.17%	-51.50%	100.17%	-93.53%	534.68%
Accounts Receivable	-	-	-	0.05	0.29
Other Receivables	1.35	1.07	0.51	0.23	2.62
Receivables	1.35	1.28	0.72	1.01	2.91
Prepaid Expenses	0.3	0.79	1.86	0.26	0.49
Other Current Assets	0	-	-	2.19	-
Total Current Assets	2.75	2.43	3.32	3.83	9.08
Property, Plant & Equipment	0.09	0.03	0.24	0.45	0.35
Long-Term Investments	8.78	2.22	2.94	1.37	2.36
Other Intangible Assets	-	2.91	4.37	5.5	6.2
Other Long-Term Assets	0.09	1.15	1.18	0.08	0.07
Total Assets	11.71	8.74	12.05	11.22	18.07
Accounts Payable	0.87	5.45	2.87	1.11	0.64
Short-Term Debt	0.34	1.55	1.26	-	-
Current Portion of Long-Term Debt	0.26	0.11	0.06	0.06	0.06
Current Portion of Leases	0.09	-	0.27	0.16	0.15
Current Unearned Revenue	-	2.16	0.59	0.06	-
Other Current Liabilities	0	-	-	0.15	-
Total Current Liabilities	1.56	9.27	5.05	1.54	0.85
Long-Term Debt	1.01	2.11	0.12	0.11	0.12
Long-Term Leases	0.01	-	-	0.1	0.24
Other Long-Term Liabilities	-	0	0	3.72	-
Total Liabilities	2.58	11.37	5.18	5.48	1.21
Common Stock	44.47	43.31	42.93	44.58	44.91
Additional Paid-In Capital	22.02	21.58	20.6	20.6	14.94
Retained Earnings	-61.14	-67.32	-59.74	-62.28	-50.65
Comprehensive Income & Other	3.78	2.88	3.4	2.84	7.66
Total Common Equity	9.13	0.44	7.2	5.74	16.86
Minority Interest	-	-3.08	-0.33	-	-
Shareholders' Equity	9.13	-2.63	6.87	5.74	16.86
Total Liabilities & Equity	11.71	8.74	12.05	11.22	18.07
Total Debt	1.71	3.77	1.72	0.44	0.57
Net Cash (Debt)	-0.62	-3.41	-0.98	-0.07	5.12
Net Cash Per Share	-0.02	-0.13	-0.04	-0.00	0.24
Filing Date Shares Outstanding	47.08	32.09	25.73	23.97	24.01
Total Common Shares Outstanding	47.03	29.12	25.73	23.97	24.13
Working Capital	1.19	-6.84	-1.73	2.29	8.23
Book Value Per Share	0.19	0.02	0.28	0.24	0.70
Tangible Book Value	9.13	-2.46	2.83	0.24	10.66
Tangible Book Value Per Share	0.19	-0.08	0.11	0.01	0.44
Machinery	0.21	0.26	0.27	0.26	0.21

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