Medicure Inc. (TSXV: MPH)

Medicure 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	4.9	6.37	4.86	3.69	2.72	12.97
Cash & Short-Term Investments	4.9	6.37	4.86	3.69	2.72	12.97
Cash Growth	-13.22%	31.13%	31.48%	36.01%	-79.05%	-81.96%
Accounts Receivable	4.4	4.43	5.53	4.59	5.1	10.14
Other Receivables	2.21	0.37	0.11	0.07	0.16	0.08
Receivables	6.61	4.79	5.64	4.66	5.25	10.22
Inventory	3.13	2.9	3.22	3.33	5.14	6.33
Prepaid Expenses	1.51	1.14	1.13	0.87	1.17	1.86
Restricted Cash	-	-	-	0	1.39	-
Total Current Assets	16.15	15.21	14.85	12.55	15.68	31.36
Property, Plant & Equipment	1.04	0.74	1.19	1.61	1.64	1.28
Goodwill	3.17	3.1	3.18	2.97	2.99	-
Other Intangible Assets	8.07	8.94	10.62	11.21	13.6	9.6
Other Long-Term Assets	0.08	0.08	0.06	0.06	0.16	0.04
Total Assets	28.5	28.06	29.9	28.41	34.05	42.28
Accounts Payable	7.48	7.15	6.51	6.49	6.39	9.23
Accrued Expenses	0.08	0.45	0.8	0.6	0.55	1.02
Current Portion of Leases	0.37	0.32	0.35	0.38	0.37	0.24
Current Income Taxes Payable	0.02	0.02	0.06	0.11	0.16	0.52
Other Current Liabilities	-	-	0.68	0.93	4.84	0.65
Total Current Liabilities	7.96	7.93	8.39	8.51	12.31	11.66
Long-Term Leases	0.56	0.23	0.5	0.79	1.08	0.85
Other Long-Term Liabilities	-	-	-	0.7	1.52	2.83
Total Liabilities	8.51	8.16	8.89	10	14.91	15.34
Common Stock	81.01	81.01	80.92	80.92	80.92	85.36
Additional Paid-In Capital	10.87	10.72	10.48	10.43	10.29	8.03
Retained Earnings	-66.34	-65.85	-64.93	-66.3	-65.57	-62.65
Comprehensive Income & Other	-5.56	-5.99	-5.46	-6.64	-6.5	-3.8
Total Common Equity	19.98	19.9	21.01	18.41	19.15	26.94
Shareholders' Equity	19.98	19.9	21.01	18.41	19.15	26.94
Total Liabilities & Equity	28.5	28.06	29.9	28.41	34.05	42.28
Total Debt	0.93	0.54	0.85	1.17	1.45	1.09
Net Cash (Debt)	3.97	5.83	4.01	2.53	1.27	11.88
Net Cash Growth	-20.93%	45.33%	58.73%	98.98%	-89.31%	-83.48%
Net Cash Per Share	0.38	0.56	0.38	0.25	0.12	0.79
Filing Date Shares Outstanding	10.44	10.44	10.3	10.25	10.25	10.8
Total Common Shares Outstanding	10.44	10.44	10.25	10.25	10.25	10.8
Working Capital	8.19	7.27	6.46	4.04	3.37	19.7
Book Value Per Share	1.91	1.91	2.05	1.80	1.87	2.49
Tangible Book Value	8.75	7.85	7.2	4.23	2.56	17.34
Tangible Book Value Per Share	0.84	0.75	0.70	0.41	0.25	1.61
Machinery	-	0.93	0.95	0.91	0.54	0.52
Leasehold Improvements	-	0.18	0.18	0.18	0.17	0.17

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