BlueRush Balance Sheet

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

Millions CAD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Apr '24 Apr 30, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021	Jul '20 Jul 31, 2020	Jul '19 Jul 31, 2019
Cash & Equivalents	0.33	1.87	1.25	2.14	1.34	0.89
Cash & Short-Term Investments	0.33	1.87	1.25	2.14	1.34	0.89
Cash Growth	-88.01%	49.87%	-41.72%	59.30%	51.38%	12.69%
Accounts Receivable	0.57	0.58	1	0.75	0.36	0.48
Other Receivables	0.34	0.22	0.48	0.37	0.29	0.25
Receivables	0.91	0.8	1.48	1.12	0.65	0.73
Inventory	-	-	-	-	0.01	0
Prepaid Expenses	0.01	0.05	0.04	0.12	0.13	0.03
Other Current Assets	0.11	0.1	0.16	0.04	0.02	0.03
Total Current Assets	1.36	2.82	2.92	3.43	2.15	1.69
Property, Plant & Equipment	0.05	0.06	0.1	0.21	0.31	0.06
Other Intangible Assets	-	-	-	0.02	0.1	0.24
Long-Term Deferred Charges	-	-	-	0.03	-	-
Total Assets	1.41	2.88	3.02	3.68	2.56	1.99
Accounts Payable	0.47	0.36	0.47	0.52	0.44	0.17
Accrued Expenses	0.5	0.71	0.97	0.68	0.47	0.38
Short-Term Debt	-	-	-	-	0.17	0.28
Current Portion of Long-Term Debt	2.23	0.81	0.01	0.26	0.36	0.41
Current Portion of Leases	-	-	0.02	0.12	0.13	-
Current Unearned Revenue	1.14	0.8	1.32	0.98	1.07	1.49
Other Current Liabilities	0.46	0.46	0.46	0.49	0.25	0.2
Total Current Liabilities	4.8	3.15	3.25	3.05	2.9	2.95
Long-Term Debt	2.35	3.65	0.77	0.74	3.26	1.84
Long-Term Leases	-	-	-	0	0.12	-
Long-Term Deferred Tax Liabilities	-	-	-	0	0.11	0.09
Other Long-Term Liabilities	0.03	0.35	1.62	-	-	-
Total Liabilities	7.19	7.15	5.64	3.79	6.4	4.88
Common Stock	9.73	8.8	8.8	8.4	3.04	2.8
Additional Paid-In Capital	6.07	5.95	5.29	4.67	2.18	2.05
Retained Earnings	-21.57	-19.02	-16.71	-13.19	-9.06	-7.75
Shareholders' Equity	-5.78	-4.28	-2.62	-0.11	-3.84	-2.89
Total Liabilities & Equity	1.41	2.88	3.02	3.68	2.56	1.99
Total Debt	4.58	4.46	0.8	1.12	4.04	2.53
Net Cash (Debt)	-4.25	-2.59	0.44	1.02	-2.7	-1.64
Net Cash Growth	-	-	-56.52%	-	-	-
Net Cash Per Share	-0.12	-0.08	0.01	0.04	-0.17	-0.11
Filing Date Shares Outstanding	35.53	34.1	34.1	32.41	15.67	15.05
Total Common Shares Outstanding	35.53	34.1	34.1	32.41	15.67	15.05
Working Capital	-3.45	-0.33	-0.33	0.38	-0.74	-1.25
Book Value Per Share	-0.16	-0.13	-0.08	-0.00	-0.24	-0.19
Tangible Book Value	-5.78	-4.28	-2.62	-0.13	-3.94	-3.12
Tangible Book Value Per Share	-0.16	-0.13	-0.08	-0.00	-0.25	-0.21
Machinery	0.33	0.32	0.31	0.3	0.25	0.24

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