Carebook Technologies Inc. (TSXV:CRBK)

Carebook Technologies Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.38	0.7	0.74	1.46	3.63	0.12
Cash & Short-Term Investments	0.38	0.7	0.74	1.46	3.63	0.12
Cash Growth	-29.70%	-6.08%	-49.14%	-59.90%	3000.85%	29.59%
Accounts Receivable	2.25	0.89	0.76	1.06	-	-
Other Receivables	0.11	0.11	0.01	0.31	0.25	0
Receivables	2.36	1	0.77	1.38	0.25	0
Prepaid Expenses	0.14	0.24	0.26	0.31	0.11	0.06
Other Current Assets	-	-	-	0.12	-	-
Total Current Assets	2.88	1.93	1.77	3.26	3.98	0.18
Property, Plant & Equipment	-	-	0.68	0.94	0.84	0.77
Goodwill	-	-	-	11.11	4.37	4.37
Other Intangible Assets	4.22	5.33	6.81	10.14	-	-
Long-Term Deferred Tax Assets	-	-	-	0.15	-	-
Other Long-Term Assets	0.34	0.43	-	-	-	-
Total Assets	7.45	7.69	9.26	25.59	9.19	5.32
Accounts Payable	0.62	0.66	1.36	0.8	0.37	0.11
Accrued Expenses	0.49	0.88	0.44	0.25	0.14	0.09
Short-Term Debt	2.18	1.84	4.16	7	-	3.35
Current Portion of Leases	0.11	0.1	0.12	0.1	0.07	0.05
Current Income Taxes Payable	0.01	0.01	0.01	0.02	-	-
Current Unearned Revenue	3.89	2.61	2.14	2.11	0.3	0.33
Other Current Liabilities	0.8	0.87	1.37	3.18	0.81	0.15
Total Current Liabilities	8.09	6.97	9.59	13.46	1.68	4.07
Long-Term Debt	6.67	5.92	3.65	1	-	2.54
Long-Term Leases	0.35	0.43	0.58	0.72	0.68	0.58
Long-Term Unearned Revenue	0.2	0.16	0.28	-	-	-
Long-Term Deferred Tax Liabilities	0.39	0.87	1.52	2.75	-	-
Other Long-Term Liabilities	-	-	-	1.26	-	1.11
Total Liabilities	15.7	14.35	15.62	19.18	2.35	8.31
Common Stock	45.93	45.93	43.48	39.07	23.66	8.12
Additional Paid-In Capital	14.37	14.26	11.92	9.23	7.99	5.24
Retained Earnings	-69.34	-67.65	-64.34	-46.52	-27.23	-16.34
Comprehensive Income & Other	0.79	0.8	2.58	4.64	2.42	-
Shareholders' Equity	-8.25	-6.67	-6.36	6.41	6.84	-2.98
Total Liabilities & Equity	7.45	7.69	9.26	25.59	9.19	5.32
Total Debt	9.3	8.29	8.51	8.82	0.74	6.52
Net Cash (Debt)	-8.92	-7.59	-7.77	-7.37	2.89	-6.41
Net Cash Per Share	-0.09	-0.08	-0.12	-0.19	0.12	-0.30
Filing Date Shares Outstanding	102.75	102.75	77.75	47.75	34.65	12.56
Total Common Shares Outstanding	102.75	102.75	77.75	47.75	30.52	12.56
Working Capital	-5.21	-5.04	-7.82	-10.2	2.31	-3.89
Book Value Per Share	-0.08	-0.06	-0.08	0.13	0.22	-0.24
Tangible Book Value	-12.47	-11.99	-13.17	-14.84	2.47	-7.35
Tangible Book Value Per Share	-0.12	-0.12	-0.17	-0.31	0.08	-0.59
Machinery	-	0.29	0.44	0.43	0.36	0.3
Leasehold Improvements	-	0.21	0.4	0.4	0.35	0.35

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