DAVIDsTEA Balance Sheet

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

Millions CAD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 2, 2026	Jan '26 Jan 31, 2026	Feb '25 Feb 1, 2025	Feb '24 Feb 3, 2024	Jan '23 Jan 28, 2023	Jan '22 Jan 29, 2022
Cash & Equivalents	11.24	16.48	16.19	12.6	22.44	25.11
Cash & Short-Term Investments	11.24	16.48	16.19	12.6	22.44	25.11
Cash Growth	8.09%	1.80%	28.47%	-43.85%	-10.62%	-16.86%
Accounts Receivable	1.63	0.8	1.44	1.29	2.53	2.83
Other Receivables	-	0.11	0.34	0.51	0.73	0.38
Receivables	1.63	0.91	1.78	1.8	3.26	3.21
Inventory	15.76	14.8	12.33	16.57	19.52	31.05
Prepaid Expenses	1.73	1.31	1.28	3.48	5.02	3.6
Other Current Assets	0.4	0.38	0.6	1.49	0.82	0.54
Total Current Assets	30.76	33.88	32.17	35.94	51.06	63.51
Property, Plant & Equipment	12.81	12.38	15.4	7.79	9.86	12.86
Other Intangible Assets	0.04	0.04	-	-	1.68	2.23
Long-Term Deferred Tax Assets	1.34	1.34	-	-	-	-
Total Assets	44.96	47.65	47.57	43.73	62.59	78.6
Accounts Payable	6.11	6.93	10.34	6.99	11.24	11.09
Accrued Expenses	-	1.32	1.43	1.63	1.03	1.17
Current Portion of Leases	3.38	3.91	3.9	2.69	2.54	2.36
Current Income Taxes Payable	-	0.04	0.04	0.04	0.04	0.04
Current Unearned Revenue	2.85	2.94	3.69	4.88	5.36	5.43
Other Current Liabilities	0.42	1.09	-	-	-	-
Total Current Liabilities	12.76	16.23	19.4	16.23	20.22	20.1
Long-Term Leases	7.58	6.83	9.77	5.99	7.68	10.19
Total Liabilities	20.34	23.06	29.17	22.22	27.9	30.29
Common Stock	118.31	118.25	115.02	114.79	114.16	113.61
Additional Paid-In Capital	1.51	1.6	1.64	1.94	2.53	2.26
Retained Earnings	-98.47	-98.53	-101.49	-98.49	-85.18	-70.49
Comprehensive Income & Other	3.27	3.27	3.23	3.27	3.18	2.95
Shareholders' Equity	24.62	24.58	18.4	21.51	34.7	48.32
Total Liabilities & Equity	44.96	47.65	47.57	43.73	62.59	78.6
Total Debt	10.96	10.74	13.67	8.68	10.23	12.55
Net Cash (Debt)	0.28	5.74	2.52	3.93	12.22	12.55
Net Cash Growth	-	127.71%	-35.82%	-67.87%	-2.70%	-57.37%
Net Cash Per Share	0.01	0.20	0.09	0.15	0.46	0.45
Filing Date Shares Outstanding	30.57	30.48	26.95	26.85	26.62	26.42
Total Common Shares Outstanding	30.57	30.48	26.95	26.85	26.62	26.42
Working Capital	18.01	17.65	12.77	19.7	30.84	43.41
Book Value Per Share	0.81	0.81	0.68	0.80	1.30	1.83
Tangible Book Value	24.58	24.55	18.4	21.51	33.02	46.08
Tangible Book Value Per Share	0.80	0.81	0.68	0.80	1.24	1.74
Machinery	-	5.61	5.34	4.78	4.19	4.06
Leasehold Improvements	-	10.61	10.06	9.04	8.12	8.12