Flora Growth Corp. (FLGC)

Flora Growth Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	13.1	6.02	4.35	8.94	37.61	15.52
Cash & Short-Term Investments	13.1	6.02	4.35	8.94	37.61	15.52
Cash Growth	211.24%	38.32%	-51.31%	-76.25%	142.31%	10987.86%
Accounts Receivable	2.29	5.96	5.14	6.33	4.31	0.25
Other Receivables	-	1.34	1.97	2.36	1.01	0.67
Receivables	2.29	7.3	7.1	8.96	5.6	1.22
Inventory	2.48	5.77	8.51	8.75	3.03	0.54
Prepaid Expenses	0.09	0.64	1.37	0.81	1.7	0.35
Restricted Cash	0.03	0.04	0.04	-	0	-
Other Current Assets	0.1	-	-	3.71	-	-
Total Current Assets	18.09	19.76	21.36	31.16	47.94	17.63
Property, Plant & Equipment	0.56	1.61	1.24	3.34	4.98	0.73
Long-Term Investments	-	-	-	0.73	2.67	-
Goodwill	-	2.01	-	23.37	20.05	0.43
Other Intangible Assets	-	2.75	0.95	17.74	9.74	0.66
Other Long-Term Assets	55.36	0.1	0.08	4.66	0.1	-
Total Assets	74.02	26.23	23.63	80.99	85.48	19.45
Accounts Payable	2.96	5.46	5.11	7.83	2.42	1.79
Accrued Expenses	2.22	2.73	1.84	1.76	1.24	0.02
Current Portion of Long-Term Debt	2.7	2.08	1.93	1.09	0.02	0.25
Current Portion of Leases	0.18	0.79	0.8	1.12	0.41	0.08
Other Current Liabilities	0.64	7.77	6.6	5.65	2.03	0.61
Total Current Liabilities	8.7	18.83	16.28	17.45	6.12	2.74
Long-Term Debt	0.06	-	-	-	-	0.07
Long-Term Leases	0.31	2.03	0.94	1.56	0.91	0.25
Long-Term Deferred Tax Liabilities	0.03	0.86	-	1.71	1.51	0.14
Other Long-Term Liabilities	-	-	-	3.86	-	-
Total Liabilities	9.1	21.72	17.22	24.58	8.54	3.2
Common Stock	-	-	-	-	-	27.25
Additional Paid-In Capital	232.61	162.87	149.09	150.42	116.81	-
Retained Earnings	-167.89	-158.14	-142.55	-90.87	-38.54	-17.29
Comprehensive Income & Other	0.2	-0.22	-0.14	-2.73	-1.11	6.4
Total Common Equity	64.92	4.51	6.4	56.82	77.17	16.36
Minority Interest	-	-	-	-0.41	-0.23	-0.11
Shareholders' Equity	64.92	4.51	6.4	56.41	76.94	16.25
Total Liabilities & Equity	74.02	26.23	23.63	80.99	85.48	19.45
Total Debt	3.25	4.9	3.67	3.76	1.34	0.65
Net Cash (Debt)	9.86	1.12	0.68	5.17	36.28	14.87
Net Cash Growth	-	64.75%	-86.89%	-85.74%	143.89%	-
Net Cash Per Share	-	3.55	3.59	52.64	643.75	388.00
Filing Date Shares Outstanding	-	0.5	0.23	0.18	0.1	0.05
Total Common Shares Outstanding	-	0.47	0.23	0.17	0.08	0.05
Working Capital	9.39	0.93	5.08	13.71	41.82	14.89
Book Value Per Share	-	9.51	28.08	326.92	918.68	332.74
Tangible Book Value	64.92	-0.24	5.46	15.71	47.38	15.27
Tangible Book Value Per Share	-	-0.51	23.93	90.40	564.02	310.59
Land	-	-	0.3	0.29	0.11	0.13
Buildings	-	0.03	0.08	-	0.93	-
Machinery	-	0.68	0.73	1.14	2.03	0.17
Construction In Progress	-	-	-	-	0.91	0.14

Updated Nov 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q