Newtopia Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cash & Equivalents	0.01	0.39	0.35	0.81	4.67	2.39
Cash & Short-Term Investments	0.01	0.39	0.35	0.81	4.67	2.39
Cash Growth	-98.23%	11.96%	-57.37%	-82.64%	95.85%	67.05%
Accounts Receivable	0.36	1.59	1.68	1.33	0.97	1.14
Other Receivables	0.02	0.07	0.07	0.05	0.11	0.11
Receivables	0.38	1.66	1.75	1.38	1.09	1.25
Inventory	0.09	0.12	0.33	0.13	0.28	0.6
Prepaid Expenses	0.14	0.1	0.21	0.33	0.47	0.46
Other Current Assets	0.04	0.06	0.08	0.16	0.23	-
Total Current Assets	0.66	2.33	2.7	2.82	6.74	4.7
Property, Plant & Equipment	0	0	0.01	0.44	0.68	0.93
Other Intangible Assets	-	-	3.24	2.25	0.07	-
Total Assets	0.66	2.33	5.94	5.51	7.49	5.63
Accounts Payable	2.42	1.64	2.58	1.75	1.58	1.25
Accrued Expenses	-	0.19	-	0.22	0.77	1
Short-Term Debt	5.07	4.77	4.82	2.33	-	11.41
Current Portion of Long-Term Debt	5.74	3.72	2.41	-	-	-
Current Portion of Leases	-	-	0.54	0.3	0.22	0.16
Current Unearned Revenue	0.05	0.05	0.05	0.2	-	0
Other Current Liabilities	-	-	-	-	0.05	2.13
Total Current Liabilities	13.27	10.36	10.41	4.8	2.62	15.96
Long-Term Debt	-	1.39	1.07	2.18	-	-
Long-Term Leases	-	-	-	0.37	0.67	0.88
Total Liabilities	13.27	11.75	11.48	7.35	3.29	16.84
Common Stock	49.75	49.4	47.98	45.18	44.65	4.64
Additional Paid-In Capital	14.65	14.15	12.86	11.65	10.05	5.17
Retained Earnings	-77	-72.97	-66.37	-58.67	-51.02	-43.2
Comprehensive Income & Other	-	-	-	-	0.53	9.16
Total Common Equity	-12.6	-9.42	-5.53	-1.84	4.2	-24.22
Shareholders' Equity	-12.6	-9.42	-5.53	-1.84	4.2	-11.21
Total Liabilities & Equity	0.66	2.33	5.94	5.51	7.49	5.63
Total Debt	10.8	9.88	8.85	5.18	0.88	12.45
Net Cash (Debt)	-10.79	-9.49	-8.5	-4.37	3.79	-10.07
Net Cash Per Share	-0.06	-0.06	-0.08	-0.04	0.06	-0.65
Filing Date Shares Outstanding	173.27	158.34	148.92	100.49	100.49	90.72
Total Common Shares Outstanding	173.27	158.34	126.99	100.49	99.63	15.54
Working Capital	-12.6	-8.04	-7.71	-1.98	4.11	-11.25
Book Value Per Share	-0.07	-0.06	-0.04	-0.02	0.04	-1.56
Tangible Book Value	-12.6	-9.42	-8.77	-4.1	4.13	-24.22
Tangible Book Value Per Share	-0.07	-0.06	-0.07	-0.04	0.04	-1.56
Machinery	-	0.35	0.35	0.43	0.42	0.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.