Spackman Equities Group Inc. (TSXV:SQG)

Spackman Equities Group Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	2.11	2.96	2.6	2.68	3.26
Short-Term Investments	2.1	1.99	2.63	0.31	0.14
Cash & Short-Term Investments	4.54	4.95	5.23	2.99	3.4
Cash Growth	25.63%	-5.32%	75.02%	-12.00%	-
Accounts Receivable	0.55	0.29	0.26	0.22	0.6
Other Receivables	0.09	0.07	0.15	0.01	0.07
Receivables	0.66	0.37	0.46	0.24	0.76
Inventory	0.25	0.04	-	-	-
Prepaid Expenses	0.18	0.17	0.06	0.06	0.01
Other Current Assets	2.47	1.05	2.03	3.26	4.31
Total Current Assets	8.09	6.57	7.77	6.54	8.47
Property, Plant & Equipment	0.39	0.27	0.39	0.4	0.51
Long-Term Investments	-	0.95	-	2.37	0.84
Goodwill	1.41	1.3	1.48	1.51	1.61
Other Intangible Assets	0.63	0.6	0.59	0.33	0.28
Long-Term Deferred Tax Assets	-	-	-	0	-
Other Long-Term Assets	1.3	1.12	0.03	0.03	0.22
Total Assets	11.82	10.82	10.27	11.18	11.94
Accounts Payable	0.77	0.43	0.49	0.62	1.55
Accrued Expenses	0.34	0.45	0.38	1.12	1.12
Short-Term Debt	0.37	0.29	0.52	0.55	0.94
Current Portion of Leases	0.06	0.09	0.16	0.17	0.21
Current Income Taxes Payable	-	0	-	0.28	0.2
Other Current Liabilities	3.7	1.71	3.14	4.75	5.9
Total Current Liabilities	5.24	2.98	4.7	7.48	9.92
Long-Term Debt	-	-	0.8	-	-
Long-Term Leases	0.15	0.09	0.11	0.14	0.15
Long-Term Deferred Tax Liabilities	0.02	0.01	0.05	-	0
Other Long-Term Liabilities	0	0	0.01	0.05	0.05
Total Liabilities	5.41	3.09	5.66	7.67	10.13
Common Stock	9.27	9.27	2.51	2.01	2.01
Retained Earnings	-1.86	-0.13	2.64	1.96	0.01
Comprehensive Income & Other	-0.99	-1.41	-0.55	-0.46	-0.21
Shareholders' Equity	6.41	7.73	4.61	3.51	1.82
Total Liabilities & Equity	11.82	10.82	10.27	11.18	11.94
Total Debt	0.58	0.47	1.59	0.87	1.31
Net Cash (Debt)	3.96	4.48	3.64	2.12	2.09
Net Cash Growth	102.00%	22.98%	71.76%	1.48%	-
Net Cash Per Share	0.02	0.02	0.02	0.96	0.95
Filing Date Shares Outstanding	254.61	252.11	796.12	2.2	2.2
Total Common Shares Outstanding	252.11	252.11	796.12	2.2	2.2
Working Capital	2.85	3.59	3.08	-0.94	-1.44
Book Value Per Share	0.03	0.03	0.01	1.59	0.83
Tangible Book Value	4.37	5.83	2.54	1.68	-0.08
Tangible Book Value Per Share	0.02	0.02	0.00	0.76	-0.03
Machinery	0.27	0.18	0.25	0.24	0.29
Leasehold Improvements	0.04	0.03	0.04	0.1	0.13

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