Orgenesis Inc. (ORGS)

Orgenesis Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.2	0.84	5.31	5.47	44.92	0.11
Cash & Short-Term Investments	0.2	0.84	5.31	5.47	44.92	0.11
Cash Growth	270.91%	-84.24%	-2.96%	-87.82%	41884.11%	-99.27%
Accounts Receivable	0.16	0.09	36.18	15.25	3.09	1.83
Other Receivables	-	0.46	-	0.17	0.17	0.2
Receivables	0.16	0.55	38.87	18.48	3.25	2.04
Inventory	-	0.03	0.12	0.12	0.19	0.14
Prepaid Expenses	1.24	2.02	0.96	1.19	1.07	0.38
Restricted Cash	0.92	0.64	1.06	0.5	0.65	0.47
Other Current Assets	-	-	-	-	-	75.22
Total Current Assets	2.52	4.08	46.32	25.76	50.08	78.35
Property, Plant & Equipment	17.02	1.13	7.7	5.11	4.27	3.03
Long-Term Investments	0.01	0.01	0.04	0.58	0.18	-
Goodwill	1.21	1.21	8.19	8.4	8.75	4.81
Other Intangible Assets	8.53	7.38	9.69	11.82	13.02	3.35
Long-Term Deferred Tax Assets	-	-	0.1	-	-	-
Other Long-Term Assets	0.4	0.75	18.8	7.35	1.4	0.33
Total Assets	29.69	14.55	90.93	59.84	77.68	92.5
Accounts Payable	14.04	6.58	4.43	5.24	8.65	5.55
Accrued Expenses	4.54	3.3	4.51	2.39	2.26	3.29
Short-Term Debt	6.87	0.65	-	-	0.15	0.39
Current Portion of Long-Term Debt	-	2.67	4.5	5.89	3.97	0.42
Current Portion of Leases	0.32	0.23	0.6	0.5	0.5	0.36
Current Income Taxes Payable	0.78	0.74	0.29	0.05	0.01	-
Current Unearned Revenue	2.77	2.18	1.58	1.3	0.75	0.85
Other Current Liabilities	6.72	0.05	-	-	-	31.59
Total Current Liabilities	36.05	16.41	15.91	15.37	16.29	42.43
Long-Term Debt	8.26	18.97	13.34	4.85	7.2	12.14
Long-Term Leases	1.84	0.1	1.82	0.6	1.08	0.46
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.06
Other Long-Term Liabilities	7.36	0.06	0.42	0.29	0.31	0.33
Total Liabilities	53.62	35.54	31.65	21.21	24.96	55.46
Common Stock	0.01	0	0	0	0	0
Additional Paid-In Capital	181.99	156.84	150.36	145.92	140.4	94.69
Retained Earnings	-204.41	-176.62	-121.26	-106.37	-88.32	-89.43
Treasury Stock	-1.27	-1.27	-1.27	-1.27	-0.25	-
Comprehensive Income & Other	-0.22	0.07	-0.27	0.21	0.75	0.21
Total Common Equity	-23.9	-20.98	27.56	38.49	52.58	5.48
Minority Interest	-0.03	-	31.71	0.14	0.15	31.56
Shareholders' Equity	-23.93	-20.98	59.27	38.63	52.73	37.03
Total Liabilities & Equity	29.69	14.55	90.93	59.84	77.68	92.5
Total Debt	17.3	22.62	20.27	11.84	12.91	13.76
Net Cash (Debt)	-17.09	-21.78	-14.96	-6.37	32.02	-13.66
Net Cash Per Share	-4.59	-7.51	-5.96	-2.62	15.02	-8.58
Filing Date Shares Outstanding	5.17	3.41	2.72	2.46	2.42	1.84
Total Common Shares Outstanding	4.77	3.19	2.55	2.43	2.42	1.84
Working Capital	-33.53	-12.33	30.41	10.39	33.79	35.91
Book Value Per Share	-5.01	-6.58	10.79	15.85	21.76	2.98
Tangible Book Value	-33.64	-29.57	9.68	18.26	30.81	-2.68
Tangible Book Value Per Share	-7.05	-9.28	3.79	7.52	12.75	-1.46
Machinery	-	1.3	5.4	2.99	2.18	1.26

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