None
SEDAR Interim Financial Statements
MGRO · Price
[
{
"companyName": "MustGrow Biologics Corp.",
"reportingPeriodEnd": "2025-09-30",
"reportStatus": "Unaudited",
"auditorName": null,
"auditorKeyMatters": [],
"balanceSheet": {
"cashAndCashEquivalents": 3280419,
"accountsReceivable": 182891,
"inventory": 1938165,
"prepaidExpensesAndDeposits": 272810,
"totalCurrentAssets": 5674285,
"equipment": 162418,
"intangibleAssets": 187693,
"rightOfUseAssets": 36376,
"totalAssets": 6060772,
"accountsPayableAndAccruedLiabilities": 2568014,
"currentPortionOfLeaseLiability": 14462,
"currentPortionOfLongTermDebt": 417991,
"totalCurrentLiabilities": 3000467,
"earnOutPayable": 0,
"leaseLiability": 22838,
"longTermDebt": 0,
"convertibleDebentures": 128436,
"totalLiabilities": 3151741,
"shareCapital": 28268748,
"contributedSurplus": 7968746,
"deficit": -33328463,
"totalEquity": 2909031,
"cashPerShare": 0.0621,
"workingCapitalPerShare": 0.0506
},
"incomeStatement": {
"periods": {
"threeMonthsEndedSep302025": {
"salesRevenue": 789178,
"costOfSales": -608623,
"licenseRevenue": 0,
"sellingExpenses": 419296,
"marketingAndPromotion": 124367,
"officeAndAdministration": 262113,
"researchAndDevelopment": 154520,
"regulatory": 97800,
"corporateCommunications": 108738,
"transferAgentFilingAndExchange": 45426,
"patentExpenses": 48757,
"professionalFees": 69186,
"royaltyExpense": 39600,
"depreciation": 13317,
"stockBasedCompensation": 1219231,
"totalExpenses": 2602351,
"lossBeforeInterest": -2421796,
"interestIncome": 2805,
"financeCosts": -9168,
"foreignExchangeGainLoss": -1355,
"netLoss": -2429514,
"totalComprehensiveLoss": -2429514,
"netLossPerShareBasicAndDiluted": -0.04,
"weightedAverageSharesOutstandingBasicAndDiluted": 54707128
},
"threeMonthsEndedSep302024": {
"salesRevenue": 6682,
"costOfSales": -3741,
"licenseRevenue": 272500,
"sellingExpenses": 0,
"marketingAndPromotion": 85340,
"officeAndAdministration": 252421,
"researchAndDevelopment": 93533,
"regulatory": 45570,
"corporateCommunications": 44360,
"transferAgentFilingAndExchange": 41913,
"patentExpenses": 83301,
"professionalFees": 48846,
"royaltyExpense": 0,
"depreciation": 0,
"stockBasedCompensation": 1304505,
"totalExpenses": 1999789,
"lossBeforeInterest": -1724348,
"interestIncome": 46230,
"financeCosts": 0,
"foreignExchangeGainLoss": -2827,
"netLoss": -1680945,
"totalComprehensiveLoss": -1680945,
"netLossPerShareBasicAndDiluted": -0.03,
"weightedAverageSharesOutstandingBasicAndDiluted": 51640610
},
"nineMonthsEndedSep302025": {
"salesRevenue": 7420237,
"costOfSales": -6103744,
"licenseRevenue": 0,
"sellingExpenses": 1472446,
"marketingAndPromotion": 494065,
"officeAndAdministration": 944953,
"researchAndDevelopment": 358044,
"regulatory": 265743,
"corporateCommunications": 280852,
"transferAgentFilingAndExchange": 201752,
"patentExpenses": 98703,
"professionalFees": 460782,
"royaltyExpense": 247529,
"depreciation": 37443,
"stockBasedCompensation": 1324342,
"totalExpenses": 6186654,
"lossBeforeInterest": -4870161,
"interestIncome": 20982,
"financeCosts": -304410,
"foreignExchangeGainLoss": -5135,
"netLoss": -5158724,
"totalComprehensiveLoss": -5158724,
"netLossPerShareBasicAndDiluted": -0.10,
"weightedAverageSharesOutstandingBasicAndDiluted": 52838165
},
"nineMonthsEndedSep302024": {
"salesRevenue": 6682,
"costOfSales": -3741,
"licenseRevenue": 272500,
"sellingExpenses": 0,
"marketingAndPromotion": 350034,
"officeAndAdministration": 790405,
"researchAndDevelopment": 523013,
"regulatory": 246823,
"corporateCommunications": 173905,
"transferAgentFilingAndExchange": 185564,
"patentExpenses": 157617,
"professionalFees": 258367,
"royaltyExpense": 0,
"depreciation": 0,
"stockBasedCompensation": 1461336,
"totalExpenses": 4147064,
"lossBeforeInterest": -3871623,
"interestIncome": 177381,
"financeCosts": 0,
"foreignExchangeGainLoss": 18562,
"netLoss": -3675680,
"totalComprehensiveLoss": -3675680,
"netLossPerShareBasicAndDiluted": -0.07,
"weightedAverageSharesOutstandingBasicAndDiluted": 51581168
}
}
},
"cashFlowStatement": {
"periods": {
"nineMonthsEndedSep302025": {
"netLoss": -5158724,
"stockBasedCompensation": 1324342,
"deferredRevenue": 0,
"depreciationExpense": 37443,
"nonCashFinanceCosts": 110111,
"changesInAccountsReceivable": -80115,
"changesInInventory": -507942,
"changesInPrepaidExpensesAndDeposits": -142925,
"changesInAccountsPayableAndAccruedLiabilities": 227203,
"cashUsedInOperatingActivities": -4190607,
"purchaseOfEquipment": -10816,
"cashUsedInInvestingActivities": -10816,
"issuanceOfDebentureUnits": 2573075,
"issuanceOf2025Units": 1889840,
"exerciseOfStockOptions": 131447,
"repaymentOfLongTermDebt": -100000,
"paymentOfLeaseLiabilities": -10050,
"cashUsedInProvidedByFinancingActivities": 4484312,
"netIncreaseDecreaseInCash": 282889,
"cashBeginningOfYear": 2997530,
"cashEndOfPeriod": 3280419
},
"nineMonthsEndedSep302024": {
"netLoss": -3675680,
"stockBasedCompensation": 1461336,
"deferredRevenue": -272500,
"depreciationExpense": 0,
"nonCashFinanceCosts": 0,
"changesInAccountsReceivable": -56195,
"changesInInventory": -408316,
"changesInPrepaidExpensesAndDeposits": -155000,
"changesInAccountsPayableAndAccruedLiabilities": 103270,
"cashUsedInOperatingActivities": -3003085,
"purchaseOfEquipment": 0,
"cashUsedInInvestingActivities": 0,
"issuanceOfDebentureUnits": 0,
"issuanceOf2025Units": 0,
"exerciseOfStockOptions": 0,
"repaymentOfLongTermDebt": -241343,
"paymentOfLeaseLiabilities": 0,
"cashUsedInProvidedByFinancingActivities": -241343,
"netIncreaseDecreaseInCash": -3244428,
"cashBeginningOfYear": 6817169,
"cashEndOfPeriod": 3572741
}
}
},
"investmentsAndOtherAssets": [],
"shareStructure": {
"authorizedShares": "Unlimited",
"issuedShares": 58854357,
"classesOfShares": ["common shares"],
"warrants": [
{ "number": 1588410, "exercisePrice": 0.90, "expiryDate": "2030-01-16" },
{ "number": 133200, "exercisePrice": 1.90, "expiryDate": "2030-01-16" },
{ "number": 44800, "exercisePrice": 1.90, "expiryDate": "2027-01-16" },
{ "number": 3059731, "exercisePrice": 0.90, "expiryDate": "2030-08-28" },
{ "number": 123318, "exercisePrice": 0.90, "expiryDate": "2030-08-28" }
],
"options": [
{ "number": 250000, "exercisePrice": 3.40, "expiryDate": "2027-03-14" },
{ "number": 50000, "exercisePrice": 2.10, "expiryDate": "2026-01-14" },
{ "number": 250000, "exercisePrice": 1.05, "expiryDate": "2025-12-14" }
],
"rightsConvertibleInstruments": "Convertible debentures with conversion option at $1.50 per share"
},
"managementCompensation": {
"currency": "CAD",
"periods": {
"threeMonthsEndedSep302025": {
"consultingFeesAndOfficeRent": 245944,
"stockBasedCompensation": 1115064
},
"threeMonthsEndedSep302024": {
"consultingFeesAndOfficeRent": 240012,
"stockBasedCompensation": 1130943
},
"nineMonthsEndedSep302025": {
"consultingFeesAndOfficeRent": 748607,
"stockBasedCompensation": 1125179
},
"nineMonthsEndedSep302024": {
"consultingFeesAndOfficeRent": 698001,
"stockBasedCompensation": 1197805
}
},
"namedIndividuals": [],
"otherRelatedPartyTransactions": []
},
"subsequentEvents": []
}
]
More from Mustgrow Biologics Corp
Jun 19, 2026 · 17:01