OverActive Media Corp. (TSXV:OAM)

OverActive Media 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	2.21	4.35	6.85	13.93	13.56	29.58
Cash & Short-Term Investments	2.21	4.35	6.85	13.93	13.56	29.58
Cash Growth	-56.39%	-36.46%	-50.84%	2.77%	-54.16%	429.58%
Receivables	4.36	6.8	9.93	4	6.59	4.91
Prepaid Expenses	1.23	1.2	1.9	1.77	2.09	1.21
Total Current Assets	7.8	12.35	18.68	19.7	22.23	35.69
Property, Plant & Equipment	4.23	4.58	5.84	2.8	3.83	4.53
Goodwill	14.77	14.49	14.13	5.85	5.96	5.6
Other Intangible Assets	33.91	34.22	34.07	41.12	55.62	89.65
Other Long-Term Assets	0.15	0.18	0.16	-	-	-
Total Assets	60.87	65.81	72.87	69.48	87.64	135.46

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	7.19	8.76	8.55	2.83	4.26	3.65
Short-Term Debt	-	1.96	-	-	0.06	0.06
Current Portion of Long-Term Debt	0.04	0.37	0.6	6.01	1.74	7.55
Current Portion of Leases	0.77	0.88	1.24	0.68	1.07	1.01
Current Unearned Revenue	2.79	1.1	1.04	0.9	0.86	1.65
Other Current Liabilities	0.69	0.69	0.69	0.69	0.69	1.99
Total Current Liabilities	11.47	13.75	12.11	11.1	8.68	15.9
Long-Term Debt	1.12	0.1	0.31	15.88	22.87	21.76
Long-Term Leases	1.19	1.42	1.92	-	0.35	0.96
Long-Term Unearned Revenue	0.02	0.03	0.03	0.01	0.05	0.08
Long-Term Deferred Tax Liabilities	7.25	6.96	6.9	7.12	8.16	14.76
Other Long-Term Liabilities	-	-	-	-	0.08	0.09
Total Liabilities	21.05	22.26	21.27	34.11	40.18	53.54

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	149.37	149.37	148.88	133.64	133.64	133.64
Additional Paid-In Capital	9.96	9.93	10.36	9.69	8.91	6.86
Retained Earnings	-119.65	-115.61	-104.61	-103.99	-91.47	-54.54
Comprehensive Income & Other	0.13	-0.14	-3.03	-3.97	-3.63	-4.03
Shareholders' Equity	39.82	43.55	51.6	35.37	47.46	81.92
Total Liabilities & Equity	60.87	65.81	72.87	69.48	87.64	135.46

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	3.12	4.73	4.06	22.56	26.1	31.32
Net Cash (Debt)	-0.91	-0.38	2.79	-8.63	-12.54	-1.75
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.01	-0.00	0.02	-0.11	-0.16	-0.03
Filing Date Shares Outstanding	154.3	130.03	125.54	80.31	80.31	80.31
Total Common Shares Outstanding	154.3	129.94	125.54	80.31	80.31	80.31
Working Capital	-3.68	-1.41	6.56	8.6	13.55	19.79
Book Value Per Share	0.26	0.34	0.41	0.44	0.59	1.02
Tangible Book Value	-8.87	-5.16	3.4	-11.6	-14.12	-13.32
Tangible Book Value Per Share	-0.06	-0.04	0.03	-0.14	-0.18	-0.17
Machinery	-	1.14	1.55	1.3	1.46	0.9
Construction In Progress	-	2.15	2.15	1.37	1.37	1.87
Leasehold Improvements	-	0.85	0.82	0.7	0.7	0.4

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 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:

Aug 28, 2026

Data Sources Report a data error