Modern Plant Based Foods Inc. (MDRNF)

Modern Plant Based Foods Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 28, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cash & Equivalents	0.08	0.17	0.06	0.22	0.65	2.79
Cash & Short-Term Investments	0.08	0.17	0.06	0.22	0.65	2.79
Cash Growth	-53.45%	187.78%	-73.36%	-66.55%	-76.82%	524.69%
Accounts Receivable	0.13	0.08	0.08	0.03	0.04	0.02
Other Receivables	-	0.02	0.18	0.16	0.18	0.07
Receivables	0.13	0.1	0.26	0.22	0.22	0.09
Inventory	0.03	0.02	0.03	0.13	0.55	0.02
Prepaid Expenses	0.02	0.06	0.02	0.1	0.07	0.25
Other Current Assets	-	0.01	0.01	0.01	0.06	-
Total Current Assets	0.26	0.35	0.38	0.68	1.55	3.15
Property, Plant & Equipment	0	0	0.04	0.16	0.59	0.21
Goodwill	-	-	-	0.1	0.6	-
Other Intangible Assets	0.85	0.26	0.28	0.3	0.75	0.04
Total Assets	1.11	0.61	0.7	1.24	3.48	3.4
Accounts Payable	1.03	0.8	0.84	0.78	0.99	0.54
Accrued Expenses	0	0.14	0.14	0.15	0.09	0.09
Short-Term Debt	-	-	0.61	-	0.15	0.15
Current Portion of Long-Term Debt	1.61	0.68	-	-	-	-
Current Portion of Leases	-	-	0.05	0.12	0.17	0.03
Current Income Taxes Payable	-	0	0	0	0	-
Other Current Liabilities	-	0	0.01	0.01	0.01	0
Total Current Liabilities	2.64	1.63	1.65	1.05	1.4	0.81
Long-Term Debt	-	0.63	-	-	-	-
Long-Term Leases	-	-	-	0.05	0.21	0.07
Long-Term Deferred Tax Liabilities	0.01	0.01	0.01	0.04	0.06	-
Total Liabilities	2.65	2.27	1.66	1.13	1.67	0.89
Common Stock	26.08	25.44	25.44	19.68	10.37	6.73
Additional Paid-In Capital	5.1	5.1	5.1	3.62	1.96	1.2
Retained Earnings	-32.8	-32.28	-31.47	-23.18	-11.6	-5.42
Comprehensive Income & Other	0.09	0.09	-0.02	-0.01	1.1	-
Total Common Equity	-1.53	-1.65	-0.95	0.11	1.83	2.51
Minority Interest	-0.01	-0.01	-0.01	-0.01	-0.01	-0
Shareholders' Equity	-1.54	-1.66	-0.96	0.1	1.82	2.51
Total Liabilities & Equity	1.11	0.61	0.7	1.24	3.48	3.4
Total Debt	1.61	1.31	0.66	0.17	0.53	0.25
Net Cash (Debt)	-1.53	-1.15	-0.6	0.05	0.12	2.55
Net Cash Growth	-	-	-	-58.37%	-95.30%	469.17%
Net Cash Per Share	-0.16	-0.14	-0.09	0.01	0.04	0.98
Filing Date Shares Outstanding	12.35	8.35	8.35	4.97	3.54	2.92
Total Common Shares Outstanding	12.35	8.35	8.35	4.97	3.33	2.89
Working Capital	-2.38	-1.28	-1.27	-0.37	0.15	2.34
Book Value Per Share	-0.12	-0.20	-0.11	0.02	0.55	0.87
Tangible Book Value	-2.38	-1.91	-1.23	-0.3	0.48	2.47
Tangible Book Value Per Share	-0.19	-0.23	-0.15	-0.06	0.14	0.86
Machinery	-	0.01	0.01	0.07	0.1	0.03
Leasehold Improvements	-	-	-	0.02	0.08	-

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