Bri-Chem Corp. (BRYFF)

Bri-Chem Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Accounts Receivable	17.57	17.75	24.65	30.12	19.15	6.86
Other Receivables	0.31	0.18	0.29	0.8	0.26	0.09
Receivables	17.89	17.94	24.94	30.92	19.41	6.96
Inventory	19.74	24.3	28.85	31.86	16.78	11.29
Prepaid Expenses	0.94	0.46	0.44	0.62	0.6	0.46
Total Current Assets	38.57	42.7	54.23	63.41	36.79	18.71
Property, Plant & Equipment	9.24	9.87	10.2	10.6	6.89	7.47
Long-Term Deferred Tax Assets	5.58	5.57	3.91	4.46	-	-
Other Long-Term Assets	0.03	0.03	0.03	0.03	0.11	0.11
Total Assets	53.4	58.17	68.37	78.5	43.8	26.29
Accounts Payable	14.15	11.18	11.03	10.73	5.28	1.75
Accrued Expenses	-	1.49	1.44	4.31	1.28	0.89
Short-Term Debt	12.53	16.82	23.27	30.74	16.41	4.29
Current Portion of Long-Term Debt	0.23	6.74	0.21	0.21	6.76	0.8
Current Portion of Leases	0.36	0.56	0.64	0.53	0.28	0.65
Current Income Taxes Payable	0.16	0.12	0.04	0.07	-	0.04
Other Current Liabilities	-	1.33	1.68	1.39	1.64	0.42
Total Current Liabilities	27.43	38.24	38.3	47.97	31.64	8.84
Long-Term Debt	6.4	-	6.73	6.92	-	6.56
Long-Term Leases	0.17	0.32	0.79	1.2	0.44	0.33
Total Liabilities	34	38.56	45.83	56.09	32.08	15.73
Common Stock	33.94	33.94	33.94	33.94	33.54	33.54
Additional Paid-In Capital	4.05	4.05	4.05	4.04	4.04	4.04
Retained Earnings	-16.69	-16.44	-12.59	-13.5	-22.14	-23.46
Comprehensive Income & Other	-1.89	-1.94	-2.86	-2.08	-3.72	-3.56
Shareholders' Equity	19.41	19.61	22.54	22.41	11.72	10.56
Total Liabilities & Equity	53.4	58.17	68.37	78.5	43.8	26.29
Total Debt	19.68	24.44	31.64	39.59	23.89	12.63
Net Cash (Debt)	-19.68	-24.44	-31.64	-39.59	-23.89	-12.63
Net Cash Per Share	-0.74	-0.92	-1.19	-1.49	-0.88	-0.53
Filing Date Shares Outstanding	26.43	26.43	26.43	26.43	23.93	23.93
Total Common Shares Outstanding	26.43	26.43	26.43	26.43	23.93	23.93
Working Capital	11.14	4.46	15.93	15.43	5.15	9.87
Book Value Per Share	0.73	0.74	0.85	0.85	0.49	0.44
Tangible Book Value	19.41	19.61	22.54	22.41	11.72	10.56
Tangible Book Value Per Share	0.73	0.74	0.85	0.85	0.49	0.44
Land	-	2.66	2.56	2.59	2.26	2.26
Buildings	-	7.88	7.54	7.4	5.68	5.69
Machinery	-	13.72	12.81	12.51	11.13	11.15
Leasehold Improvements	-	0.29	0.28	0.28	0.27	0.27

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