NuGen Medical Devices Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	4.29	6.95	0.46	0.13	1.75	0.27
Cash & Short-Term Investments	4.29	6.95	0.46	0.13	1.75	0.27
Cash Growth	-54.05%	1395.51%	253.33%	-92.49%	556.92%	-43.61%
Accounts Receivable	0.04	0.1	0.02	0.01	0.01	0
Other Receivables	0.06	0.23	0.33	0.24	0.3	0.14
Total Trade Receivables	0.09	0.33	0.36	0.24	0.31	0.15
Inventory	0.34	0.32	0.21	0.08	0.01	0.01
Other Current Assets	0.27	0.21	0.3	0.12	0.07	6.05
Total Current Assets	5	7.8	1.33	0.57	2.15	6.47
Net Property, Plant & Equipment	0.14	0.01	0.03	0.16	0.02	0.03
Other Intangible Assets	3.16	3.36	3.89	4.45	5.02	6.26
Goodwill	1.89	1.73	1.69	1.67	1.67	1.81
Total Assets	10.19	12.89	6.95	6.85	8.84	14.56
Accounts Payable	0.4	0.68	1.07	1.49	0.91	0.84
Current Portion of Long-Term Debt	0.66	0.57	2.14	0.08	-	2.52
Current Portion of Leases	-	-	0.03	0.12	-	-
Unearned Revenue	0.14	0.08	0.05	0.04	-	-
Other Current Liabilities	-	-	-	-	0.33	6.39
Total Current Liabilities	1.2	1.34	3.29	1.73	1.23	9.75
Long-Term Debt	17.66	17.23	5.72	7.16	5.61	4.58
Long-Term Leases	-	-	-	0.04	-	-
Other Long-Term Liabilities	-	-	-	0.18	0.35	0.92
Total Long-Term Liabilities	17.66	17.23	5.72	7.38	5.95	5.5
Total Liabilities	18.85	18.57	9.01	9.11	7.19	15.25
Common Stock	23.3	23.22	21.36	15.07	14.19	6.81
Additional Paid-in Capital	4.05	5.44	5.92	3.5	3.52	1.01
Accumulated Other Comprehensive Income	-0.38	0.04	-0.04	-0.23	-0.25	0.19
Retained Earnings	-35.63	-34.37	-29.3	-20.61	-	-8.7
Shareholders' Equity	-8.66	-5.67	-2.06	-2.26	1.66	-0.69
Total Liabilities & Equity	10.19	12.89	6.95	6.85	8.84	14.56
Total Debt	18.32	17.8	7.88	7.41	5.61	7.1
Net Cash (Debt)	-14.02	-10.86	-7.42	-7.28	-3.86	-6.83
Net Cash Per Share	-0.06	-0.05	-0.04	-0.08	-0.06	-0.13
Book Value	-8.66	-5.67	-2.06	-2.26	1.66	-0.69
Book Value Per Share	-0.04	-0.03	-0.01	-0.03	0.02	-0.01
Tangible Book Value	-13.71	-10.75	-7.65	-8.38	-5.02	-8.76
Tangible Book Value Per Share	-0.06	-0.05	-0.05	-0.09	-0.07	-0.16

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.