TeraGo Inc. (TSX:TGO)

TeraGo Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1.87	4.19	4.4	6.22	5.48	5.86
Short-Term Investments	0.23	0.23	0.24	1.16	-	-
Cash & Short-Term Investments	2.09	4.42	4.64	7.38	5.48	5.86
Cash Growth	-23.35%	-4.70%	-37.14%	34.61%	-6.44%	-32.56%
Accounts Receivable	1.83	1.81	1.89	1.61	1.34	2.48
Other Receivables	-	0.09	0.1	0.14	0.26	0.1
Receivables	1.83	1.91	1.99	1.75	1.59	2.58
Prepaid Expenses	1.12	0.7	0.99	1.14	0.35	0.8
Other Current Assets	0.15	0.16	0.25	0.67	40.14	0.32
Total Current Assets	5.2	7.18	7.87	10.94	47.57	9.57
Property, Plant & Equipment	33.08	34.49	33.55	32.82	33.99	56.65
Goodwill	0.86	0.86	0.86	0.86	0.86	19.42
Other Intangible Assets	11.02	11.02	10.86	10.28	10.29	17.1
Long-Term Accounts Receivable	-	-	-	0	0	0.04
Long-Term Deferred Charges	0.42	0.44	0.36	0.49	0.52	0.4
Total Assets	50.57	53.99	53.5	55.38	93.23	103.17
Accounts Payable	4.52	3.43	2.43	4.46	3.83	5.4
Accrued Expenses	-	0.72	0.55	-	-	-
Current Portion of Long-Term Debt	25.8	25.65	-	-	2.25	3
Current Portion of Leases	5.45	5.58	5.24	5.02	5.63	7.24
Current Unearned Revenue	0.21	0.2	0.19	0.13	0.19	0.19
Other Current Liabilities	-	0.01	0.02	-	12.27	-
Total Current Liabilities	35.98	35.59	8.43	9.61	24.17	15.83
Long-Term Debt	-	-	16.87	6.16	17.54	25.14
Long-Term Leases	12.57	13.1	9.83	9.32	10.49	20.78
Long-Term Unearned Revenue	0.15	0.15	0.11	0.17	0.27	0.19
Other Long-Term Liabilities	0.26	0.23	0.93	0.53	0.49	0.36
Total Liabilities	48.96	49.07	36.16	25.78	52.97	62.3
Common Stock	118.63	118.6	118.34	118.11	117.85	103.22
Additional Paid-In Capital	28.7	28.5	27.66	26.82	26.39	27.19
Retained Earnings	-146.28	-142.75	-129.48	-116.29	-104.72	-89.55
Comprehensive Income & Other	0.57	0.57	0.82	0.96	0.74	-
Shareholders' Equity	1.61	4.92	17.33	29.6	40.26	40.87
Total Liabilities & Equity	50.57	53.99	53.5	55.38	93.23	103.17
Total Debt	43.82	44.33	31.94	20.5	35.92	56.16
Net Cash (Debt)	-41.73	-39.91	-27.3	-13.12	-30.43	-50.3
Net Cash Per Share	-2.09	-2.00	-1.38	-0.69	-1.62	-3.01
Filing Date Shares Outstanding	20	20	19.85	19.74	19.67	16.76
Total Common Shares Outstanding	20	20	19.85	19.74	19.67	16.76
Working Capital	-30.78	-28.41	-0.56	1.33	23.4	-6.27
Book Value Per Share	0.08	0.25	0.87	1.50	2.05	2.44
Tangible Book Value	-10.26	-6.96	5.61	18.46	29.11	4.35
Tangible Book Value Per Share	-0.51	-0.35	0.28	0.94	1.48	0.26
Machinery	-	5.29	5.28	5.22	-	7.45
Leasehold Improvements	-	-	-	-	-	3.07
Order Backlog	-	111.91	65.36	178.95	110.48	186.11

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