Route1 Inc. (TSXV:ROI)

Route1 Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0	0.09	0.04	0.08	0.06	1.14
Cash & Short-Term Investments	0	0.09	0.04	0.08	0.06	1.14
Cash Growth	-97.39%	125.85%	-51.15%	25.47%	-94.50%	806.04%
Accounts Receivable	1.03	2.28	2.07	1.86	4.4	3.31
Other Receivables	0.24	0.31	0.1	0.19	0.19	0.66
Receivables	1.26	2.59	2.17	2.05	4.58	3.97
Inventory	0.55	0.6	0.67	2.15	0.68	0.68
Prepaid Expenses	0.12	0.14	0.18	0.59	0.33	0.31
Other Current Assets	-0	-	0.01	0.04	0.07	0.31
Total Current Assets	1.94	3.42	3.07	4.9	5.73	6.41
Property, Plant & Equipment	0.74	0.84	1.35	2.22	2.54	3.05
Goodwill	3.55	3.55	3.27	3.35	3.13	1.97
Other Intangible Assets	1.46	1.56	1.84	1.89	2.21	1.27
Long-Term Deferred Tax Assets	-	-	-	-	1.48	1.48
Other Long-Term Assets	0.26	0	0.01	-	-	-
Total Assets	7.94	9.38	9.54	12.36	15.1	14.18
Accounts Payable	3.12	4.32	3.17	4.45	4.45	3.96
Accrued Expenses	0.36	0.36	0.27	0.14	0.11	0.1
Short-Term Debt	1.23	1.22	2.9	2.42	2.99	0.78
Current Portion of Long-Term Debt	0.38	0.34	0.36	0.37	-	0.76
Current Portion of Leases	0.32	0.33	0.5	0.46	0.38	0.55
Current Unearned Revenue	0.92	0.99	0.89	0.99	2.63	3.63
Total Current Liabilities	6.32	7.57	8.09	8.82	10.56	9.78
Long-Term Debt	1.73	1.59	-	0.33	-	0.26
Long-Term Leases	0.5	0.6	0.86	1.41	1.35	1.74
Long-Term Unearned Revenue	0.01	0.01	0.01	0.02	0.05	0.1
Long-Term Deferred Tax Liabilities	-	-	-	-	0.4	0.16
Total Liabilities	8.56	9.76	8.96	10.59	12.37	12.04
Common Stock	23.99	23.99	23.99	23.99	23.7	23.37
Additional Paid-In Capital	17.36	17.36	17.34	17.27	15.88	15.31
Retained Earnings	-42.2	-41.99	-40.93	-39.64	-37.92	-38.15
Comprehensive Income & Other	0.23	0.25	0.17	0.15	1.07	1.61
Shareholders' Equity	-0.62	-0.38	0.58	1.77	2.73	2.14
Total Liabilities & Equity	7.94	9.38	9.54	12.36	15.1	14.18
Total Debt	4.16	4.08	4.62	4.99	4.72	4.09
Net Cash (Debt)	-4.15	-3.99	-4.58	-4.91	-4.66	-2.95
Net Cash Per Share	-0.10	-0.09	-0.11	-0.12	-0.12	-0.08
Filing Date Shares Outstanding	42.5	42.5	42.5	42.5	39.71	40.05
Total Common Shares Outstanding	42.5	42.5	42.5	42.5	39.71	38.69
Working Capital	-4.38	-4.15	-5.02	-3.92	-4.84	-3.37
Book Value Per Share	-0.01	-0.01	0.01	0.04	0.07	0.06
Tangible Book Value	-5.63	-5.5	-4.53	-3.47	-2.62	-1.1
Tangible Book Value Per Share	-0.13	-0.13	-0.11	-0.08	-0.07	-0.03
Machinery	5.06	5.11	4.89	5.05	4.92	4.52

Updated Nov 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.