Willow Biosciences Inc. (CANSF)

Willow Biosciences 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.16	0.33	3.15	11.01	30.12	15.9
Short-Term Investments	0.09	0.02	0.02	4.18	0.68	0.56
Cash & Short-Term Investments	0.25	0.35	3.17	15.19	30.8	16.46
Cash Growth	-87.32%	-88.85%	-79.16%	-50.68%	87.15%	-17.46%
Accounts Receivable	0.01	0.04	0.17	0.28	0.04	0.01
Other Receivables	-	-	-	-	0.05	0.28
Receivables	0.01	0.04	0.17	0.28	0.09	0.29
Inventory	-	0.06	0.22	0.28	0.38	0.29
Prepaid Expenses	-	0.18	-	0.23	-	-
Other Current Assets	2.04	0.03	0.62	0.26	-	-
Total Current Assets	2.3	0.66	4.17	16.23	31.27	17.03
Property, Plant & Equipment	0.02	1.68	2.43	1.91	3.6	4.67
Other Intangible Assets	-	-	0.01	0.01	0.05	0.07
Other Long-Term Assets	-	0.16	0.06	-	0.1	0.09
Total Assets	2.31	2.49	6.67	18.15	35.02	21.86
Accounts Payable	0.23	0.65	0.64	1.09	0.76	0.98
Current Portion of Leases	0.02	0.97	0.65	0.63	0.64	0.59
Current Unearned Revenue	-	0.17	0.13	-	0.01	-
Other Current Liabilities	2.03	0.21	0.32	-	-	-
Total Current Liabilities	2.28	1.99	1.73	1.72	1.41	1.57
Long-Term Debt	0.72	0.71	0.68	-	-	-
Long-Term Leases	-	0.29	0.83	0.03	0.16	0.28
Other Long-Term Liabilities	-	-	-	0.02	3.77	20.58
Total Liabilities	3	2.99	3.24	1.77	5.33	22.42
Common Stock	120.89	120.89	118.18	118.07	118.03	83.17
Additional Paid-In Capital	6.89	6.75	7.31	7.32	5.91	4.29
Retained Earnings	-128.19	-127.87	-121.69	-108.66	-93.84	-87.7
Comprehensive Income & Other	-0.28	-0.27	-0.37	-0.37	-0.41	-0.32
Shareholders' Equity	-0.69	-0.51	3.44	16.37	29.68	-0.56
Total Liabilities & Equity	2.31	2.49	6.67	18.15	35.02	21.86
Total Debt	0.74	1.97	2.16	0.66	0.8	0.87
Net Cash (Debt)	-0.49	-1.62	1.01	14.53	30	15.59
Net Cash Growth	-	-	-93.05%	-51.57%	92.44%	-16.82%
Net Cash Per Share	-0.00	-0.01	0.01	0.12	0.25	0.19
Filing Date Shares Outstanding	158.5	144.85	126.96	123.72	123.55	123.45
Total Common Shares Outstanding	158.5	144.85	124.44	123.72	123.55	96.58
Working Capital	0.02	-1.34	2.44	14.51	29.86	15.47
Book Value Per Share	-0.00	-0.00	0.03	0.13	0.24	-0.01
Tangible Book Value	-0.69	-0.51	3.43	16.37	29.63	-0.62
Tangible Book Value Per Share	-0.00	-0.00	0.03	0.13	0.24	-0.01
Machinery	-	8.29	7.75	9.34	8.67	7.35
Leasehold Improvements	-	0.06	0.06	0.27	0.26	0.2

Updated Nov 12, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.