Psyched Wellness Ltd. (PSYCF)

Chimerix Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	4.44	6.36	6.13	2.57	5.53	2.06
Cash & Short-Term Investments	4.44	6.36	6.13	2.57	5.53	2.06
Cash Growth	-43.31%	3.75%	138.68%	-53.57%	168.49%	139925.56%
Accounts Receivable	0.05	0.04	0.02	0	-	-
Other Receivables	0.01	0.01	0.01	0.06	0.06	0.15
Receivables	0.06	0.05	0.03	0.06	0.06	0.15
Inventory	0.73	0.75	0.96	0.27	-	-
Prepaid Expenses	0.01	0.07	0.11	0.02	0.09	0.05
Other Current Assets	0.43	0.58	0.04	0.27	0.23	0.5
Total Current Assets	5.67	7.82	7.26	3.19	5.91	2.76
Property, Plant & Equipment	0.02	0.02	0.03	0.02	-	-
Goodwill	-	-	-	-	0.45	0.45
Other Intangible Assets	0.05	0.05	0.04	0.1	0.03	-
Total Assets	5.74	7.89	7.34	3.31	6.38	3.21
Accounts Payable	0.33	0.29	0.14	0.06	0.01	0.01
Accrued Expenses	0.07	0.16	0.16	0.12	0.16	0.03
Current Unearned Revenue	-	-	0	0.02	-	-
Total Current Liabilities	0.4	0.45	0.3	0.2	0.18	0.03
Total Liabilities	0.4	0.45	0.3	0.2	0.18	0.03
Common Stock	27.12	27.05	24.63	21	20.45	16.9
Additional Paid-In Capital	1.76	1.72	1.47	2.05	1.88	1.09
Retained Earnings	-29.33	-26.75	-25.96	-23.68	-19.43	-14.93
Comprehensive Income & Other	5.8	5.41	6.9	3.74	3.3	0.12
Shareholders' Equity	5.34	7.44	7.03	3.11	6.2	3.18
Total Liabilities & Equity	5.74	7.89	7.34	3.31	6.38	3.21
Net Cash (Debt)	4.44	6.36	6.13	2.57	5.53	2.06
Net Cash Growth	-43.31%	3.75%	138.68%	-53.57%	168.49%	-
Net Cash Per Share	0.02	0.03	0.04	0.02	0.04	0.03
Filing Date Shares Outstanding	288.82	288.82	236.28	135.79	135.24	105.57
Total Common Shares Outstanding	288.82	288.07	233.78	135.79	130.59	104.51
Working Capital	5.27	7.37	6.96	2.99	5.73	2.73
Book Value Per Share	0.02	0.03	0.03	0.02	0.05	0.03
Tangible Book Value	5.29	7.39	6.99	3.02	5.73	2.73
Tangible Book Value Per Share	0.02	0.03	0.03	0.02	0.04	0.03
Machinery	0.04	0.04	0.04	0.03	-	-

Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.