Victory Square Technologies Inc. (CSE: VST)

VST Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	1.71	2.2	3.84	4.38	4.55	0.13
Short-Term Investments	-	-	-	-	0.01	0
Cash & Short-Term Investments	1.71	2.2	3.84	4.38	4.57	0.13
Cash Growth	-35.03%	-42.60%	-12.33%	-4.14%	3421.41%	-96.53%
Accounts Receivable	0.05	0.02	0.03	0.29	0.07	0.16
Other Receivables	0.09	0.08	0.09	0.12	0.12	0.13
Receivables	0.23	0.1	0.11	0.41	1.89	0.84
Inventory	0.1	0.1	0.1	0.15	0.04	-
Prepaid Expenses	0.11	0.16	0.45	0.38	0.44	0.21
Other Current Assets	0.02	0.02	0.03	0.13	0.02	0.01
Total Current Assets	2.18	2.59	4.53	5.44	6.96	1.2
Property, Plant & Equipment	0	0	0.43	0.91	0.01	0.31
Long-Term Investments	5.34	6.18	11.81	23.95	28.46	7.11
Goodwill	1.64	1.64	2.5	1.64	3.43	-
Other Intangible Assets	0.95	1.01	4.64	5.19	0.94	-
Other Long-Term Assets	0.43	0.36	0.27	0.01	2.78	3.99
Total Assets	10.56	11.78	24.18	37.33	42.65	13.55
Accounts Payable	2.25	1.77	0.78	0.38	0.36	0.49
Accrued Expenses	1.67	1.56	1.21	0.73	0.65	0.73
Short-Term Debt	0.41	0.43	1.19	3.52	0.89	0.34
Current Portion of Long-Term Debt	2.65	2.37	0.54	-	1.54	0.23
Current Portion of Leases	-	-	0.21	0.17	-	0.08
Current Income Taxes Payable	0.11	0.11	0.08	-	-	-
Current Unearned Revenue	1.46	1.75	1.7	0.37	-	0.31
Other Current Liabilities	-	-	0.16	0.16	0.27	1.28
Total Current Liabilities	8.55	7.99	5.88	5.34	3.72	3.46
Long-Term Debt	4.46	4.05	4.43	0.12	0.13	1.19
Long-Term Leases	-	-	0.24	0.46	-	0.25
Long-Term Unearned Revenue	0.01	0.03	0.02	0.01	-	-
Long-Term Deferred Tax Liabilities	0.01	0.01	0.37	0.24	-	-
Other Long-Term Liabilities	-	-	-	-	0.1	-
Total Liabilities	13.03	12.07	10.93	6.17	3.95	4.9
Common Stock	43.92	43.92	43.92	42.8	31.87	31.35
Retained Earnings	-59.52	-57.25	-43.53	-19.34	-4.94	-24.85
Comprehensive Income & Other	17.7	17.29	13.58	3.92	6.02	1.83
Total Common Equity	2.09	3.96	13.97	27.38	32.94	8.33
Minority Interest	-4.56	-4.24	-0.72	3.78	5.76	0.32
Shareholders' Equity	-2.47	-0.29	13.25	31.16	38.7	8.65
Total Liabilities & Equity	10.56	11.78	24.18	37.33	42.65	13.55
Total Debt	7.52	6.84	6.6	4.28	2.56	2.09
Net Cash (Debt)	-5.81	-4.64	-2.77	0.1	2	-1.96
Net Cash Growth	-	-	-	-95.10%	-	-
Net Cash Per Share	-0.06	-0.05	-0.03	0.00	0.03	-0.03
Filing Date Shares Outstanding	99.56	99.56	99.56	97.93	96.1	75.78
Total Common Shares Outstanding	99.56	99.56	99.56	97.93	76.49	73.05
Working Capital	-6.38	-5.4	-1.35	0.1	3.24	-2.27
Book Value Per Share	0.02	0.04	0.14	0.28	0.43	0.11
Tangible Book Value	-0.51	1.3	6.83	20.55	28.57	8.33
Tangible Book Value Per Share	-0.01	0.01	0.07	0.21	0.37	0.11
Machinery	0.01	0.01	0.06	0.06	0.02	0.03
Leasehold Improvements	-	-	0.05	0.25	-	-

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