Numinus Wellness Balance Sheet

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

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May '25 May 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021	Aug '20 Aug 31, 2020
Cash & Equivalents	0.82	1.96	8.58	33.04	59.29	1.63
Short-Term Investments	-	-	-	-	-	0.01
Cash & Short-Term Investments	0.82	1.96	8.58	33.04	59.29	1.63
Cash Growth	-77.76%	-77.16%	-74.04%	-44.27%	3526.86%	1716.74%
Accounts Receivable	1.42	0.76	1.77	1.4	0.05	0.21
Other Receivables	0.14	0.13	0.51	0.2	0.47	0.33
Receivables	1.56	0.88	2.28	1.6	0.52	0.54
Inventory	-	-	-	-	0	-
Prepaid Expenses	0.08	0.57	1.19	1.48	1.16	0.41
Other Current Assets	0.06	6.39	-	-	-	0.09
Total Current Assets	2.52	9.8	12.05	36.12	60.97	2.67
Property, Plant & Equipment	1.77	0.96	9.8	11.38	3.15	2.44
Long-Term Investments	-	-	2.08	2.37	-	-
Goodwill	-	-	-	2.17	-	-
Other Intangible Assets	-	-	-	0.34	-	-
Other Long-Term Assets	-	0.01	0.41	0.24	0.02	0.01
Total Assets	4.29	10.77	24.33	52.63	64.14	5.12
Accounts Payable	3.2	2.02	2.89	2.71	1.3	1.73
Current Portion of Long-Term Debt	0.06	0.05	0.07	0.06	-	-
Current Portion of Leases	0.53	0.54	1.49	1.38	0.4	0.11
Current Unearned Revenue	0.32	0.2	0.2	0.24	0.05	-
Other Current Liabilities	-	5.79	-	0.2	0.15	0.17
Total Current Liabilities	4.11	8.61	4.64	4.58	1.91	2.01
Long-Term Debt	0.17	0.15	0.16	0.21	-	0.04
Long-Term Leases	1.57	1.29	5.48	6.2	1.2	0.28
Other Long-Term Liabilities	-	-	-	0.43	0.2	-
Total Liabilities	5.84	10.05	10.28	11.42	3.31	2.32
Common Stock	117.12	117.42	112.27	109.2	88.87	18.94
Retained Earnings	-139.52	-136.51	-116.87	-86.61	-41.73	-22.95
Comprehensive Income & Other	20.84	19.82	18.65	18.62	13.69	6.82
Shareholders' Equity	-1.55	0.73	14.05	41.21	60.83	2.8
Total Liabilities & Equity	4.29	10.77	24.33	52.63	64.14	5.12
Total Debt	2.32	2.03	7.2	7.85	1.6	0.42
Net Cash (Debt)	-1.5	-0.07	1.38	25.19	57.69	1.21
Net Cash Growth	-	-	-94.52%	-56.33%	4655.04%	-
Net Cash Per Share	-0.00	-0.00	0.01	0.12	0.35	0.02
Filing Date Shares Outstanding	320.55	320.55	267.08	262.75	203.78	157.48
Total Common Shares Outstanding	320.55	320.55	266.46	256.24	203.08	95.85
Working Capital	-1.59	1.2	7.41	31.54	59.06	0.66
Book Value Per Share	-0.00	0.00	0.05	0.16	0.30	0.03
Tangible Book Value	-1.55	0.73	14.05	38.7	60.83	2.8
Tangible Book Value Per Share	-0.00	0.00	0.05	0.15	0.30	0.03
Machinery	0.21	0.19	2.58	2.48	1.56	1.99
Construction In Progress	-	-	-	-	-	0.45
Leasehold Improvements	0.68	0.48	3.45	3.16	1	0.65

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.