Gatekeeper Systems Inc. (TSXV: GSI)

Gatekeeper Systems Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 31, 2024	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cash & Equivalents	6.72	6.72	4.11	2.6	3.6	1.03
Cash & Short-Term Investments	6.72	6.72	4.11	2.6	3.6	1.03
Cash Growth	63.50%	63.50%	57.85%	-27.68%	249.84%	-51.42%
Accounts Receivable	7.7	7.7	4.99	8.63	3.1	7.69
Other Receivables	-0	-0	0.09	0	0.01	0.03
Receivables	8.36	8.36	6.24	8.63	3.11	7.72
Inventory	4.68	4.68	5.95	8.49	4.68	3.36
Prepaid Expenses	0.46	0.46	0.44	0.36	0.26	0.16
Total Current Assets	20.22	20.22	16.74	20.09	11.65	12.27
Property, Plant & Equipment	1.79	1.79	1.05	1.18	1.24	1.5
Goodwill	0.15	0.15	0.15	0.15	0.14	0.15
Other Intangible Assets	0.01	0.01	0.01	0.01	0.01	-
Long-Term Deferred Tax Assets	0.19	0.19	1.65	1.59	1.16	1.47
Total Assets	22.37	22.37	19.61	23.02	14.4	15.6
Accounts Payable	0.97	0.97	0.86	4.16	1.54	1.54
Accrued Expenses	1.27	1.27	2.06	0.85	0.86	0.68
Short-Term Debt	-	-	-	3.54	-	1.41
Current Portion of Leases	0.3	0.3	0.19	0.19	0.14	0.13
Current Income Taxes Payable	0.63	0.63	-	-	-	-
Current Unearned Revenue	0.31	0.31	0.12	0.08	0.01	0
Other Current Liabilities	0.05	0.05	0.08	0.07	0.08	0.18
Total Current Liabilities	3.52	3.52	3.3	8.89	2.63	3.95
Long-Term Leases	0.69	0.69	0.56	0.74	0.67	0.82
Other Long-Term Liabilities	-	-	-	0.84	1.12	-
Total Liabilities	4.21	4.21	3.87	10.47	4.42	4.76
Common Stock	17.58	17.58	17.12	17	16.52	16.29
Retained Earnings	-1.95	-1.95	-3.94	-6.75	-8.63	-7.63
Comprehensive Income & Other	2.53	2.53	2.57	2.3	2.09	2.18
Total Common Equity	18.16	18.16	15.74	12.55	9.98	10.84
Shareholders' Equity	18.16	18.16	15.74	12.55	9.98	10.84
Total Liabilities & Equity	22.37	22.37	19.61	23.02	14.4	15.6
Total Debt	0.98	0.98	0.75	4.46	0.81	2.36
Net Cash (Debt)	5.74	5.74	3.36	-1.86	2.79	-1.33
Net Cash Growth	70.72%	70.72%	-	-	-	-
Net Cash Per Share	0.06	0.06	0.04	-0.02	0.03	-0.01
Filing Date Shares Outstanding	93.72	93.72	91.99	91.4	90.3	89.38
Total Common Shares Outstanding	93.61	93.61	91.82	91.4	90.3	89.38
Working Capital	16.7	16.7	13.43	11.2	9.02	8.33
Book Value Per Share	0.19	0.19	0.17	0.14	0.11	0.12
Tangible Book Value	18	18	15.58	12.39	9.82	10.69
Tangible Book Value Per Share	0.19	0.19	0.17	0.14	0.11	0.12
Machinery	2.12	2.12	1.36	1.12	1.08	1
Leasehold Improvements	0.37	0.37	0.35	0.34	0.33	0.33

Source: S&P Capital IQ. Standard template. Financial Sources.