MustGrow Biologics Corp. (TSXV:MGRO)

MustGrow Biologics 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	3.57	6.82	7.02	9.62	3.31	4.03
Cash & Short-Term Investments	3.57	6.82	7.02	9.62	3.31	4.03
Cash Growth	-14.26%	-2.84%	-27.07%	190.39%	-17.77%	694.12%
Other Receivables	0.15	0.09	0.09	0.06	0.03	0.06
Receivables	0.15	0.09	0.09	0.06	0.03	0.06
Prepaid Expenses	0.18	0.03	0.03	0.02	0.03	0.01
Total Current Assets	4.31	6.94	7.13	9.7	3.37	4.09
Total Assets	4.31	6.94	7.13	9.7	3.37	4.09
Accounts Payable	0.29	0.28	0.19	0.23	0.11	0.09
Accrued Expenses	0.14	0.04	0.03	0.27	0.04	0.01
Short-Term Debt	-	-	-	-	0.21	0.21
Current Portion of Long-Term Debt	0.38	0.62	0.4	0.37	-	0.37
Current Unearned Revenue	-	0.27	0.91	-	-	-
Total Current Liabilities	0.8	1.21	1.54	0.86	0.35	0.68
Long-Term Debt	0.14	0.14	0.36	0.38	0.7	0.38
Total Liabilities	0.94	1.35	1.9	1.25	1.05	1.06
Common Stock	25.33	25.06	24.03	23.03	14.14	11.89
Additional Paid-In Capital	4.99	3.8	3.82	2.46	2.16	1.81
Retained Earnings	-26.96	-23.28	-22.6	-17.04	-13.97	-10.66
Shareholders' Equity	3.37	5.58	5.24	8.46	2.32	3.03
Total Liabilities & Equity	4.31	6.94	7.13	9.7	3.37	4.09
Total Debt	0.52	0.76	0.76	0.75	0.9	0.96
Net Cash (Debt)	3.05	6.06	6.26	8.87	2.41	3.07
Net Cash Growth	-10.35%	-3.18%	-29.47%	267.99%	-21.41%	-
Net Cash Per Share	0.06	0.12	0.13	0.20	0.06	0.12
Filing Date Shares Outstanding	51.64	51.64	49.68	49.21	40.49	36.33
Total Common Shares Outstanding	51.64	51.46	49.66	47.78	40.49	36.33
Working Capital	3.51	5.73	5.59	8.84	3.02	3.41
Book Value Per Share	0.07	0.11	0.11	0.18	0.06	0.08
Tangible Book Value	3.37	5.58	5.24	8.46	2.32	3.03
Tangible Book Value Per Share	0.07	0.11	0.11	0.18	0.06	0.08

Updated Nov 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.