Eupraxia Pharmaceuticals Inc. (EPRX)

Eupraxia Pharmaceuticals Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	8.66	19.34	18.26	20.89	0.15	1.16
Short-Term Investments	-	-	-	9.01	-	-
Cash & Short-Term Investments	8.66	19.34	18.26	29.9	0.15	1.16
Cash Growth	-64.72%	5.90%	-38.92%	19817.22%	-87.01%	40.39%
Other Receivables	0.11	0.19	0.09	0.43	0.62	1.35
Receivables	0.11	0.19	0.09	0.43	0.62	1.35
Prepaid Expenses	1.12	0.27	0.24	0.27	0.37	0.13
Total Current Assets	9.89	19.8	18.59	30.6	1.14	2.64
Property, Plant & Equipment	0.46	0.46	0.53	0.59	0.32	0.65
Other Long-Term Assets	0.02	0.01	0	0.03	-	-
Total Assets	10.36	20.27	19.12	31.22	1.45	3.29
Accrued Expenses	2.27	3.87	2.91	2.11	3.04	2.18
Short-Term Debt	-	-	-	-	12.52	11.63
Current Portion of Long-Term Debt	-	10.4	0.08	0.09	-	-
Current Portion of Leases	0.08	0.05	0.05	0.06	0.05	0.06
Current Income Taxes Payable	-	0.04	-	-	-	-
Other Current Liabilities	0.02	5.02	0.02	0.01	6.94	6.8
Total Current Liabilities	2.37	19.37	3.06	2.27	22.54	20.67
Long-Term Debt	-	-	8.8	9.7	-	-
Long-Term Leases	0.01	-	0.05	0.14	0.2	0.25
Other Long-Term Liabilities	-	-	-	-	0.38	0.5
Total Liabilities	2.39	19.37	11.91	12.1	23.12	21.42
Common Stock	116.32	92.91	71	77.65	23.8	23.55
Additional Paid-In Capital	19.49	17.51	16.85	-	6.19	5.96
Retained Earnings	-123.49	-105.5	-77.28	-74.26	-51.2	-47.2
Comprehensive Income & Other	-2.79	-2.71	-2.79	16.56	-	-
Total Common Equity	9.52	2.22	7.79	19.95	-21.21	-17.69
Minority Interest	-1.54	-1.32	-0.58	-0.83	-0.45	-0.44
Shareholders' Equity	7.98	0.89	7.21	19.12	-21.66	-18.13
Total Liabilities & Equity	10.36	20.27	19.12	31.22	1.45	3.29
Total Debt	0.09	10.45	8.99	9.99	12.77	11.94
Net Cash (Debt)	8.57	8.89	9.28	19.91	-12.62	-10.78
Net Cash Growth	-34.86%	-4.18%	-53.40%	-	-	-
Net Cash Per Share	0.27	0.37	0.48	1.60	-2.06	-1.76
Filing Date Shares Outstanding	35.62	35.62	27.36	14.24	12.87	6.12
Total Common Shares Outstanding	35.62	27.28	21.59	14.24	6.18	6.12
Working Capital	7.52	0.43	15.53	28.33	-21.4	-18.03
Book Value Per Share	0.27	0.08	0.36	1.40	-3.43	-2.89
Tangible Book Value	9.52	2.22	7.79	19.95	-21.21	-17.69
Tangible Book Value Per Share	0.27	0.08	0.36	1.40	-3.43	-2.89
Buildings	-	-	-	0.09	0.08	0.1
Machinery	0.7	0.68	0.61	0.13	0.09	0.09
Leasehold Improvements	0.13	0.13	0.13	0.17	0.11	0.11

Source: S&P Capital IQ. Standard template. Financial Sources.