Therma Bright Balance Sheet

Financials in millions CAD. Fiscal year is August - July.

Millions CAD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Apr '25 Apr 30, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021	Jul '20 Jul 31, 2020	2015 - 2019
Cash & Equivalents	0.04	0	0.18	3.08	1.78	1.06	Upgrade
Cash & Short-Term Investments	0.08	0	0.18	3.08	1.78	1.06	Upgrade
Cash Growth	76358.59%	-99.40%	-94.09%	73.05%	67.73%	3393.00%	Upgrade
Accounts Receivable	-	-	-	0.12	-	-	Upgrade
Other Receivables	0.02	0.12	0.04	0.14	0.1	-	Upgrade
Receivables	0.02	0.12	0.04	0.25	0.1	-	Upgrade
Inventory	0.16	0.17	0.17	0.17	0.05	0.02	Upgrade
Prepaid Expenses	0.1	0.1	0.05	0.08	0.03	0.02	Upgrade
Total Current Assets	0.36	0.39	0.45	3.58	1.95	1.1	Upgrade
Property, Plant & Equipment	0.02	0.04	0.08	0.11	0.08	0	Upgrade
Long-Term Investments	2.12	2.12	0.84	-	-	-	Upgrade
Other Intangible Assets	0.47	0.52	0.62	0.11	0.21	0.04	Upgrade
Total Assets	2.97	3.19	2.21	4	2.24	1.15	Upgrade
Accounts Payable	1.05	1.07	1.43	0.34	0.49	0.55	Upgrade
Accrued Expenses	0.73	0.73	0.64	0.81	0.4	0.28	Upgrade
Short-Term Debt	-	-	-	-	-	0.06	Upgrade
Current Portion of Long-Term Debt	0.04	0.04	0.04	-	-	-	Upgrade
Current Portion of Leases	0	0.03	0.02	0.02	-	-	Upgrade
Total Current Liabilities	1.83	1.87	2.14	1.16	0.89	0.88	Upgrade
Long-Term Debt	-	-	-	0.04	0.04	0.04	Upgrade
Long-Term Leases	-	-	0.03	0.05	-	-	Upgrade
Total Liabilities	1.83	1.87	2.16	1.25	0.93	0.92	Upgrade
Common Stock	26.03	25.27	21.83	20.86	18.91	12.11	Upgrade
Retained Earnings	-39.35	-38.23	-35.78	-32.01	-26.13	-17.52	Upgrade
Comprehensive Income & Other	14.46	14.29	13.99	13.9	8.53	5.64	Upgrade
Total Common Equity	1.14	1.32	0.04	2.75	1.32	0.22	Upgrade
Minority Interest	0	0	-	-	-	-	Upgrade
Shareholders' Equity	1.14	1.32	0.04	2.75	1.32	0.22	Upgrade
Total Liabilities & Equity	2.97	3.19	2.21	4	2.24	1.15	Upgrade
Total Debt	0.04	0.07	0.09	0.11	0.04	0.1	Upgrade
Net Cash (Debt)	0.03	-0.06	0.09	2.97	1.74	0.97	Upgrade
Net Cash Growth	-	-	-96.91%	70.68%	80.24%	-	Upgrade
Net Cash Per Share	0.00	-0.00	0.00	0.10	0.07	0.05	Upgrade
Filing Date Shares Outstanding	56.81	56.45	39.49	29.94	27.44	24.62	Upgrade
Total Common Shares Outstanding	56.81	54.4	32.18	29.94	27.43	20.59	Upgrade
Working Capital	-1.47	-1.47	-1.69	2.42	1.07	0.22	Upgrade
Book Value Per Share	0.02	0.02	0.00	0.09	0.05	0.01	Upgrade
Tangible Book Value	0.67	0.8	-0.58	2.64	1.11	0.18	Upgrade
Tangible Book Value Per Share	0.01	0.01	-0.02	0.09	0.04	0.01	Upgrade
Machinery	0.1	0.1	0.1	0.1	0.1	0	Upgrade

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