MedMira Balance Sheet

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

Millions CAD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Cash & Equivalents	-	0.01	2.1	0.01	0.03	-
Cash & Short-Term Investments	-	0.01	2.1	0.01	0.03	-
Cash Growth	-	-99.29%	15817.40%	-60.62%	-	-
Accounts Receivable	1.33	1.32	1.33	1.26	1.25	1.25
Inventory	0.2	0.21	0.18	0.18	0.2	0.24
Other Current Assets	0.05	0.06	0.07	0.24	0.17	0.09
Total Current Assets	1.59	1.6	3.68	1.69	1.66	1.58
Net Property, Plant & Equipment	2.01	2.08	2.39	1.96	2.17	2.31
Other Intangible Assets	0	0	0	0	0	0
Total Assets	3.6	3.68	6.07	3.65	3.83	3.89
Accounts Payable	3.11	2.91	2.72	3.26	2.75	2.7
Accrued Expenses	6.04	5.84	5.1	4.54	3.97	4.05
Short-Term Debt	0	-	-	-	-	0.01
Current Portion of Long-Term Debt	6.93	6.3	6.11	6.14	6.1	9.18
Current Portion of Leases	0.18	0.18	0.3	0.17	0.15	0.14
Unearned Revenue	0.65	0.64	0.64	0.75	0.6	1.2
Other Current Liabilities	7.6	6.14	6.09	0.86	0.57	0.13
Total Current Liabilities	24.51	22.02	20.95	15.73	14.14	17.41
Long-Term Debt	0.3	2.01	0.89	1.12	0.04	0.04
Long-Term Leases	2.16	2.21	2.26	1.84	2.01	2.16
Total Long-Term Liabilities	2.46	4.22	3.15	2.96	2.05	2.2
Total Liabilities	26.97	26.24	24.11	18.68	16.19	19.61
Common Stock	68.67	68.67	68.67	68.35	68.35	63.9
Additional Paid-in Capital	14.58	14.58	14.58	14.58	14.58	13.82
Retained Earnings	-106.62	-105.81	-101.29	-97.96	-95.28	-93.45
Shareholders' Equity	-23.37	-22.56	-18.04	-15.03	-12.36	-15.72
Total Liabilities & Equity	3.6	3.68	6.07	3.65	3.83	3.89
Total Debt	9.57	10.71	9.56	9.27	8.3	11.54
Net Cash (Debt)	-9.57	-10.69	-7.46	-9.26	-8.27	-11.54
Net Cash Per Share	-0.01	-0.01	-0.01	-0.01	-0.01	-0.02
Book Value	-23.37	-22.56	-18.04	-15.03	-12.36	-15.72
Book Value Per Share	-0.03	-0.03	-0.03	-0.02	-0.02	-0.02
Tangible Book Value	-23.37	-22.56	-18.04	-15.03	-12.36	-15.72
Tangible Book Value Per Share	-0.03	-0.03	-0.03	-0.02	-0.02	-0.02

Updated Oct 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.