HPQ Silicon Inc. (TSXV: HPQ)

HPQ Silicon 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	1.05	0.6	1.14	2.67	1.89	0.08
Short-Term Investments	1.23	0.68	0.71	0.67	0.72	0.09
Cash & Short-Term Investments	2.28	1.27	1.85	3.34	2.61	0.17
Cash Growth	31.08%	-31.30%	-44.46%	27.91%	1457.28%	-75.51%
Other Receivables	0.31	0.76	1.25	0.7	0.25	0.08
Receivables	0.31	0.76	1.25	0.7	0.25	0.08
Prepaid Expenses	0.17	0.19	0.27	0.18	0.1	0.1
Other Current Assets	-	-	2.18	0.2	-	1.95
Total Current Assets	2.76	2.23	5.55	4.41	2.96	2.29
Property, Plant & Equipment	0.51	1.95	3.87	5.09	5.79	5.18
Long-Term Investments	0.12	0.15	0.18	0.21	0.18	0.18
Other Intangible Assets	4.34	4.56	11.87	9.86	6.6	3.05
Other Long-Term Assets	0.2	0.17	0.15	2.16	2.13	0.15
Total Assets	7.94	9.06	21.61	21.72	17.66	10.85
Accounts Payable	0.4	0.33	0.17	0.07	0.03	0.28
Accrued Expenses	0.78	0.69	0.41	0.37	0.44	0.33
Short-Term Debt	0.08	0.1	0.1	-	-	-
Current Portion of Leases	0.01	0.01	0.01	-	-	-
Current Income Taxes Payable	-	0.03	-	-	-	-
Other Current Liabilities	4.99	4.23	3.74	0.16	0.05	0.05
Total Current Liabilities	6.26	5.39	4.44	0.6	0.52	0.66
Long-Term Debt	-	-	-	-	1.65	1.51
Long-Term Leases	-	0.01	0.02	-	-	-
Other Long-Term Liabilities	2.03	1.82	2.64	2.79	3.01	2.15
Total Liabilities	8.3	7.23	7.09	3.39	5.17	4.32
Common Stock	59.13	56.84	54.87	49.86	38.89	32.3
Additional Paid-In Capital	2.72	2.93	3.78	3.52	2.14	2.17
Retained Earnings	-62.87	-58.52	-44.27	-35.04	-28.66	-28.05
Comprehensive Income & Other	0.01	0.01	0.02	-	0.12	0.12
Total Common Equity	-1.01	1.25	14.39	18.33	12.49	6.53
Minority Interest	0.66	0.58	0.12	-	-	-
Shareholders' Equity	-0.36	1.83	14.52	18.33	12.49	6.53
Total Liabilities & Equity	7.94	9.06	21.61	21.72	17.66	10.85
Total Debt	0.1	0.12	0.13	-	1.65	1.51
Net Cash (Debt)	2.18	1.16	1.73	3.34	0.96	-1.34
Net Cash Growth	27.10%	-33.08%	-48.31%	246.16%	-	-
Net Cash Per Share	0.01	0.00	0.01	0.01	0.00	-0.01
Filing Date Shares Outstanding	377.62	367.69	358.4	339.84	283.48	240.91
Total Common Shares Outstanding	376.62	367.69	352	334.79	273.77	230.54
Working Capital	-3.5	-3.17	1.12	3.81	2.44	1.64
Book Value Per Share	-0.00	0.00	0.04	0.05	0.05	0.03
Tangible Book Value	-5.36	-3.31	2.53	8.48	5.89	3.48
Tangible Book Value Per Share	-0.01	-0.01	0.01	0.03	0.02	0.02
Machinery	5.08	5.07	5.06	-	-	0
Construction In Progress	-	-	-	-	4.31	4.24
Leasehold Improvements	0.34	0.34	0.34	-	0.34	-

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