TSXV:TRBE Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1.24	1.82	1.32	8.1	1.21
Short-Term Investments	0.09	0.09	0.07	0.07	0.08
Cash & Short-Term Investments	1.34	1.91	1.4	8.16	1.29
Cash Growth	-30.06%	36.72%	-82.88%	534.01%	32.90%
Accounts Receivable	1.83	2.28	1.09	0.97	0.61
Other Receivables	-	0.46	0.43	0.04	0.08
Receivables	1.83	2.73	1.53	1.01	0.69
Prepaid Expenses	0.47	0.14	0.12	0.45	0.3
Total Current Assets	3.64	4.78	3.05	9.63	2.27
Property, Plant & Equipment	2.01	2.65	3.31	3.74	3.86
Goodwill	8.43	7.72	0.98	5.2	4.86
Other Intangible Assets	10.96	12.57	7.07	7.49	7.39
Total Assets	25.03	27.72	14.4	26.05	18.38
Accounts Payable	5.37	3.66	0.82	0.85	0.67
Accrued Expenses	-	1.78	0.67	0.71	0.73
Short-Term Debt	10.16	10.95	3.04	0.03	0.16
Current Portion of Long-Term Debt	-	2.45	1.54	0.94	1.92
Current Portion of Leases	0.54	0.59	0.47	0.52	0.86
Current Unearned Revenue	0.23	0.19	0.37	0.13	0.24
Total Current Liabilities	16.29	19.62	6.91	3.18	4.58
Long-Term Debt	0.5	1.49	0.63	1.92	2.87
Long-Term Leases	1.62	2.46	3.11	3.28	2.95
Long-Term Deferred Tax Liabilities	1.9	1.96	0.08	0.03	-
Total Liabilities	20.31	25.53	10.73	8.41	10.39
Common Stock	66.7	60.03	54.28	54.2	34.7
Retained Earnings	-65.19	-60.71	-53.17	-39	-28.46
Comprehensive Income & Other	3.2	2.87	2.56	2.45	1.75
Shareholders' Equity	4.71	2.19	3.67	17.65	7.99
Total Liabilities & Equity	25.03	27.72	14.4	26.05	18.38
Total Debt	12.82	17.94	8.79	6.68	8.75
Net Cash (Debt)	-11.48	-16.03	-7.39	1.48	-7.47
Net Cash Per Share	-0.27	-0.57	-0.35	0.07	-0.49
Filing Date Shares Outstanding	50.11	35.32	21.35	21.21	21.16
Total Common Shares Outstanding	50.11	33.23	21.35	21.21	15.9
Working Capital	-12.65	-14.84	-3.86	6.45	-2.31
Book Value Per Share	0.09	0.07	0.17	0.83	0.50
Tangible Book Value	-14.67	-18.1	-4.37	4.96	-4.26
Tangible Book Value Per Share	-0.29	-0.54	-0.20	0.23	-0.27
Machinery	-	0.51	0.64	0.59	0.47
Leasehold Improvements	-	0.17	0.17	0.17	0.34

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