Empire Company Limited (TSX:EMP.A)

Empire Company Balance Sheet

Financials in millions CAD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 1, 2025	May 3, 2025	May 4, 2024	May 6, 2023	May 7, 2022	May 1, 2021
Cash & Equivalents	254	285	260	221.3	812.3	890.5
Cash & Short-Term Investments	254	285	260	221.3	812.3	890.5
Cash Growth	-11.71%	9.62%	17.49%	-72.76%	-8.78%	-11.69%
Accounts Receivable	870	789	793	768.6	632.6	638
Other Receivables	61	54	70	90.8	48.7	60.5
Receivables	931	843	863	859.4	681.3	698.5
Inventory	1,987	1,833	1,772	1,743	1,592	1,500
Prepaid Expenses	180	173	162	131	127.6	101
Other Current Assets	17	-	47	-	-	3.4
Total Current Assets	3,369	3,134	3,104	2,955	3,213	3,194
Property, Plant & Equipment	8,650	8,639	8,483	8,199	8,159	7,657
Long-Term Investments	732	720	688	701.9	681.5	577.7
Goodwill	2,056	2,055	2,064	2,068	2,059	1,578
Other Intangible Assets	1,357	1,359	1,348	1,376	1,339	976
Long-Term Accounts Receivable	551	559	536	541.4	503.6	497.1
Long-Term Deferred Tax Assets	299	270	305	404.3	425.4	474.9
Other Long-Term Assets	189	206	197	193.1	168.5	173.3
Total Assets	17,203	17,019	16,790	16,484	16,594	15,174
Accounts Payable	3,017	2,960	2,874	3,029	2,989	2,874
Accrued Expenses	-	162	160	-	-	-
Current Portion of Long-Term Debt	215	225	114	101	581	46.5
Current Portion of Leases	556	597	585	563.7	509.5	490.5
Current Income Taxes Payable	84	73	104	61.3	127.6	22.1
Other Current Liabilities	82	79	54	102.9	32.7	55
Total Current Liabilities	3,954	4,096	3,891	3,858	4,240	3,488
Long-Term Debt	1,054	857	982	911.3	595.7	1,179
Long-Term Leases	5,785	5,785	5,680	5,621	5,776	5,418
Long-Term Unearned Revenue	-	4	5	-	9.2	7.1
Pension & Post-Retirement Benefits	171	162	160	166.6	178.2	254
Long-Term Deferred Tax Liabilities	272	262	265	268.8	260	190.7
Other Long-Term Liabilities	333	309	338	321.9	401	139.5
Total Liabilities	11,569	11,475	11,321	11,147	11,460	10,676
Common Stock	1,635	1,661	1,780	1,916	2,027	1,971
Additional Paid-In Capital	25	30	56	50.1	37.2	25.2
Retained Earnings	3,818	3,697	3,485	3,216	2,914	2,363
Comprehensive Income & Other	19	22	20	18.8	13.2	13.7
Total Common Equity	5,497	5,410	5,341	5,200	4,992	4,373
Minority Interest	137	134	128	136.3	142.4	125.3
Shareholders' Equity	5,634	5,544	5,469	5,337	5,134	4,498
Total Liabilities & Equity	17,203	17,019	16,790	16,484	16,594	15,174
Total Debt	7,610	7,464	7,361	7,197	7,462	7,133
Net Cash (Debt)	-7,356	-7,179	-7,101	-6,976	-6,650	-6,243
Net Cash Per Share	-31.38	-30.09	-28.58	-26.89	-24.98	-23.18
Filing Date Shares Outstanding	229.51	232.04	241.97	252.23	261.86	267.46
Total Common Shares Outstanding	230.13	232.59	242.03	253.28	262.66	265.41
Working Capital	-585	-962	-787	-902.5	-1,027	-294.7
Book Value Per Share	23.89	23.26	22.07	20.53	19.00	16.47
Tangible Book Value	2,084	1,996	1,929	1,757	1,594	1,819
Tangible Book Value Per Share	9.06	8.58	7.97	6.94	6.07	6.85
Land	-	419	426	372.3	372.6	387.1
Buildings	-	1,373	1,283	1,212	1,183	1,200
Machinery	-	3,130	2,952	2,813	2,787	2,600
Construction In Progress	-	500	529	545.7	360.4	336.2
Leasehold Improvements	-	1,370	1,280	1,170	1,105	992.7

Updated Nov 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.