Novra Technologies Inc. (TSXV:NVI)

Novra Technologies Balance Sheet

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

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	3.6	1.47	1.08	2.45	1.97	2.97
Cash & Short-Term Investments	3.6	1.47	1.08	2.45	1.97	2.97
Cash Growth	218.48%	35.88%	-55.90%	24.57%	-33.72%	-23.16%
Accounts Receivable	0.55	0.88	0.38	0.75	0.67	1.1
Other Receivables	0.08	0.06	0.08	0.06	0.09	0.03
Receivables	0.63	0.95	0.46	0.81	0.76	1.12
Inventory	0.96	0.86	0.99	1.34	2.03	1.68
Prepaid Expenses	0.06	0.08	0.01	0.04	0.09	0.74
Other Current Assets	-	-	-	-	1.35	-
Total Current Assets	5.24	3.35	2.54	4.64	6.2	6.51
Property, Plant & Equipment	0.55	0.67	1.27	1.33	1.48	1.75
Other Intangible Assets	1.71	1.69	1.63	1.3	1.02	1.21
Other Long-Term Assets	-	-	-	0.05	0.11	-
Total Assets	7.49	5.71	5.43	7.31	8.81	9.47

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	0.84	0.74	1.56	1.54	1.63	1.48
Current Portion of Long-Term Debt	0.35	0.34	0.26	0.17	0.22	0.88
Current Portion of Leases	0.24	0.25	0.31	0.27	0.24	0.53
Current Unearned Revenue	0.87	1.04	0.89	0.95	0.8	0.6
Other Current Liabilities	1.76	2.16	1.86	1.81	2.82	3.51
Total Current Liabilities	4.06	4.53	4.89	4.74	5.7	7
Long-Term Debt	2.08	3.41	3.63	3.54	3.6	2.49
Long-Term Leases	0.41	0.53	1.16	1.45	1.66	1.45
Long-Term Unearned Revenue	0.18	0.21	0.25	0.2	0.7	0.71
Total Liabilities	6.73	8.69	9.93	9.93	11.65	11.65

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	12.41	8.05	7.37	7.37	7.37	7.37
Additional Paid-In Capital	0.5	0.5	0.5	0.5	0.5	0.5
Retained Earnings	-11.52	-11.27	-12.03	-10.71	-10.61	-9.71
Comprehensive Income & Other	-0.14	-0.05	-0.17	0.01	-0.07	0.11
Total Common Equity	1.24	-2.77	-4.33	-2.83	-2.81	-1.73
Minority Interest	-0.48	-0.21	-0.16	0.21	-0.03	-0.46
Shareholders' Equity	0.76	-2.98	-4.49	-2.62	-2.84	-2.19
Total Liabilities & Equity	7.49	5.71	5.43	7.31	8.81	9.47

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	3.07	4.53	5.37	5.43	5.72	5.35
Net Cash (Debt)	0.52	-3.06	-4.29	-2.98	-3.75	-2.39
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	0.02	-0.09	-0.13	-0.09	-0.11	-0.07
Filing Date Shares Outstanding	35.42	33.42	33.42	33.42	33.42	33.42
Total Common Shares Outstanding	35.42	33.42	33.42	33.42	33.42	33.42
Working Capital	1.18	-1.18	-2.35	-0.1	0.51	-0.49
Book Value Per Share	0.04	-0.08	-0.13	-0.08	-0.08	-0.05
Tangible Book Value	-0.46	-4.46	-5.96	-4.13	-3.84	-2.93
Tangible Book Value Per Share	-0.01	-0.13	-0.18	-0.12	-0.11	-0.09
Machinery	-	0.62	0.62	0.48	0.48	0.47
Leasehold Improvements	-	0.01	0.01	0.01	-	-

Data Source: S&P Global Market Intelligence Last updated: Aug 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Sep 15, 2026

Data Sources Report a data error