None
SEDAR Interim Financial Statements
PSYC · Price
[
{
"metadata": {
"companyName": "Psyched Wellness Ltd.",
"reportingPeriodEnd": "2025-08-31",
"reportStatus": "Unaudited",
"auditorName": null,
"auditorKeyMatters": []
},
"balanceSheet": {
"asOfAugust312025": {
"cashAndCashEquivalents": 3361658,
"accountsReceivable": 56205,
"inventories": 733070,
"prepaidExpensesAndAdvances": 518594,
"totalCurrentAssets": 4669527,
"propertyAndEquipment": 20817,
"intangibleAssets": 49143,
"totalAssets": 4739487,
"accountsPayableAndAccruedLiabilities": 414993,
"deferredRevenue": null,
"totalLiabilities": 414993,
"shareCapital": 27115627,
"rsuReserve": 90640,
"contributedSurplus": 1409082,
"reserveForWarrants": 5853339,
"accumulatedOtherComprehensiveLoss": 4596,
"accumulatedDeficit": -30148790,
"totalShareholdersEquity": 4324494,
"totalLiabilitiesAndEquity": 4739487,
"derivedMetrics": {
"cashPerShare": 0.0116,
"workingCapitalPerShare": 0.0147
}
},
"asOfNovember302024": {
"cashAndCashEquivalents": 6357977,
"accountsReceivable": 47121,
"inventories": 752846,
"prepaidExpensesAndAdvances": 657178,
"totalCurrentAssets": 7815122,
"propertyAndEquipment": 24867,
"intangibleAssets": 46624,
"totalAssets": 7886613,
"accountsPayableAndAccruedLiabilities": 449329,
"deferredRevenue": null,
"totalLiabilities": 449329,
"shareCapital": 27048127,
"rsuReserve": 127183,
"contributedSurplus": 1722425,
"reserveForWarrants": 5338447,
"accumulatedOtherComprehensiveLoss": -52242,
"accumulatedDeficit": -26746656,
"totalShareholdersEquity": 7437284,
"totalLiabilitiesAndEquity": 7886613,
"derivedMetrics": {
"cashPerShare": 0.0261,
"workingCapitalPerShare": 0.0302
}
}
},
"incomeStatement": {
"threeMonthsEndedAugust312025": {
"salesRevenue": 145296,
"costOfGoodsSold": -89721,
"grossProfit": 55575,
"advertisingAndPromotion": 248861,
"managementSalariesAndConsultingFees": 258841,
"stockBasedCompensation": 26814,
"professionalFees": 109461,
"officeAndGeneral": 91020,
"regulatoryCompliance": 22484,
"researchAndDevelopmentCosts": 489264,
"depreciation": 1350,
"totalExpenses": -1248095,
"lossBeforeOtherItems": -1192520,
"investmentIncome": 33497,
"propertyTaxes": -913,
"foreignExchangeLoss": -21843,
"totalOtherIncome": 10741,
"netLoss": -1181779,
"exchangeTranslationOfForeignOperations": -2662,
"comprehensiveLoss": -1184441,
"weightedAverageNumberOfOutstandingShares": 288816834,
"lossPerShareBasicAndDiluted": -0.004
},
"threeMonthsEndedAugust312024": {
"salesRevenue": 236553,
"costOfGoodsSold": -141795,
"grossProfit": 94758,
"advertisingAndPromotion": 150097,
"managementSalariesAndConsultingFees": 643469,
"stockBasedCompensation": 662958,
"professionalFees": 87634,
"officeAndGeneral": 142677,
"regulatoryCompliance": 13507,
"researchAndDevelopmentCosts": 31246,
"depreciation": 1350,
"totalExpenses": -1732938,
"lossBeforeOtherItems": -1638180,
"investmentIncome": 112640,
"propertyTaxes": -461,
"foreignExchangeLoss": -89585,
"totalOtherIncome": 22594,
"netLoss": -1615586,
"exchangeTranslationOfForeignOperations": 16554,
"comprehensiveLoss": -1599032,
"weightedAverageNumberOfOutstandingShares": 243685571,
"lossPerShareBasicAndDiluted": -0.007
},
"nineMonthsEndedAugust312025": {
"salesRevenue": 286105,
"costOfGoodsSold": -174425,
"grossProfit": 111680,
"advertisingAndPromotion": 377804,
"managementSalariesAndConsultingFees": 809981,
"stockBasedCompensation": 99146,
"professionalFees": 453163,
"officeAndGeneral": 263611,
"regulatoryCompliance": 62803,
"researchAndDevelopmentCosts": 1665660,
"depreciation": 4050,
"totalExpenses": -3736218,
"lossBeforeOtherItems": -3624538,
"investmentIncome": 128350,
"propertyTaxes": -1941,
"foreignExchangeLoss": -285537,
"totalOtherIncome": -159128,
"netLoss": -3783666,
"exchangeTranslationOfForeignOperations": 56838,
"comprehensiveLoss": -3726828,
"weightedAverageNumberOfOutstandingShares": 288633440,
"lossPerShareBasicAndDiluted": -0.013
},
"nineMonthsEndedAugust312024": {
"salesRevenue": 548960,
"costOfGoodsSold": -315533,
"grossProfit": 233427,
"advertisingAndPromotion": 436255,
"managementSalariesAndConsultingFees": 1625126,
"stockBasedCompensation": 1064320,
"professionalFees": 346883,
"officeAndGeneral": 359757,
"regulatoryCompliance": 47297,
"researchAndDevelopmentCosts": 56186,
"depreciation": 4050,
"totalExpenses": -3939874,
"lossBeforeOtherItems": -3706447,
"investmentIncome": 213139,
"propertyTaxes": -1610,
"foreignExchangeLoss": -113883,
"totalOtherIncome": 97646,
"netLoss": -3608801,
"exchangeTranslationOfForeignOperations": 10402,
"comprehensiveLoss": -3598399,
"weightedAverageNumberOfOutstandingShares": 243685571,
"lossPerShareBasicAndDiluted": -0.015
}
},
"cashFlowStatement": {
"threeMonthsEndedAugust312025": {
"netLoss": -1181779,
"stockBasedCompensationRSUs": 6948,
"shareBasedCompensationOptions": 19867,
"shareBasedCompensationResearchCostsWarrants": 143165,
"depreciationExpense": 1350,
"writeOffOfIntangibleAssets": null,
"netChangeInNonCashWorkingCapitalItems": {
"accountsReceivable": 8245,
"inventories": -7695,
"prepaidExpensesAndAdvances": -81040,
"accountsPayableAndAccruedLiabilities": 16589,
"deferredRevenue": null
},
"cashFlowsUsedInOperatingActivities": -1074350,
"proceedsFromPrivatePlacements": null,
"issuanceCostsPaidOnPrivatePlacements": null,
"cashFlowsProvidedByFinancingActivities": null,
"additionsOfPropertyAndEquipment": null,
"additionsOfTrademarks": null,
"cashFlowsUsedInInvestingActivities": null,
"increaseInCashAndCashEquivalents": -1074350,
"effectsOfExchangeRateChangesOnCashAndCashEquivalents": -2662,
"cashAndCashEquivalentsBeginningOfPeriod": 4438670,
"cashAndCashEquivalentsEndOfPeriod": 3361658
},
"threeMonthsEndedAugust312024": {
"netLoss": -1615586,
"stockBasedCompensationRSUs": 24318,
"shareBasedCompensationOptions": 279943,
"shareBasedCompensationResearchCostsWarrants": 358697,
"depreciationExpense": 1350,
"writeOffOfIntangibleAssets": null,
"netChangeInNonCashWorkingCapitalItems": {
"accountsReceivable": -9786,
"inventories": 30154,
"prepaidExpensesAndAdvances": 18925,
"accountsPayableAndAccruedLiabilities": -46413,
"deferredRevenue": null
},
"cashFlowsUsedInOperatingActivities": -958398,
"proceedsFromPrivatePlacements": null,
"issuanceCostsPaidOnPrivatePlacements": null,
"cashFlowsProvidedByFinancingActivities": null,
"additionsOfPropertyAndEquipment": null,
"additionsOfTrademarks": null,
"cashFlowsUsedInInvestingActivities": null,
"increaseInCashAndCashEquivalents": -958398,
"effectsOfExchangeRateChangesOnCashAndCashEquivalents": 16554,
"cashAndCashEquivalentsBeginningOfPeriod": 7830424,
"cashAndCashEquivalentsEndOfPeriod": 6888580
},
"nineMonthsEndedAugust312025": {
"netLoss": -3783666,
"stockBasedCompensationRSUs": 30957,
"shareBasedCompensationOptions": 68189,
"shareBasedCompensationResearchCostsWarrants": 514892,
"depreciationExpense": 4050,
"writeOffOfIntangibleAssets": -916,
"netChangeInNonCashWorkingCapitalItems": {
"accountsReceivable": -9084,
"inventories": 19776,
"prepaidExpensesAndAdvances": 138584,
"accountsPayableAndAccruedLiabilities": -34336,
"deferredRevenue": null
},
"cashFlowsUsedInOperatingActivities": -3050638,
"proceedsFromPrivatePlacements": null,
"issuanceCostsPaidOnPrivatePlacements": null,
"cashFlowsProvidedByFinancingActivities": null,
"additionsOfPropertyAndEquipment": null,
"additionsOfTrademarks": -2519,
"cashFlowsUsedInInvestingActivities": -2519,
"increaseInCashAndCashEquivalents": -3053157,
"effectsOfExchangeRateChangesOnCashAndCashEquivalents": 56838,
"cashAndCashEquivalentsBeginningOfPeriod": 6357977,
"cashAndCashEquivalentsEndOfPeriod": 3361658
},
"nineMonthsEndedAugust312024": {
"netLoss": -3608801,
"stockBasedCompensationRSUs": 113487,
"shareBasedCompensationOptions": 432190,
"shareBasedCompensationResearchCostsWarrants": 518643,
"depreciationExpense": 4050,
"writeOffOfIntangibleAssets": -1010449,
"netChangeInNonCashWorkingCapitalItems": {
"accountsReceivable": -29523,
"inventories": 60701,
"prepaidExpensesAndAdvances": -70392,
"accountsPayableAndAccruedLiabilities": -53704,
"deferredRevenue": -1983
},
"cashFlowsUsedInOperatingActivities": -2636248,
"proceedsFromPrivatePlacements": 3422250,
"issuanceCostsPaidOnPrivatePlacements": -36157,
"cashFlowsProvidedByFinancingActivities": 3386093,
"additionsOfPropertyAndEquipment": null,
"additionsOfTrademarks": null,
"cashFlowsUsedInInvestingActivities": null,
"increaseInCashAndCashEquivalents": 749845,
"effectsOfExchangeRateChangesOnCashAndCashEquivalents": 10402,
"cashAndCashEquivalentsBeginningOfPeriod": 6128333,
"cashAndCashEquivalentsEndOfPeriod": 6888580
}
},
"investmentsAndOtherAssets": [],
"shareStructure": {
"authorizedShares": "unlimited",
"issuedShares": 288816834,
"classesOfShares": ["common shares"],
"warrants": [
{
"number": 9585000,
"exercisePrice": 0.10,
"expiryDate": "2028-06-12"
},
{
"number": 87402855,
"exercisePrice": 0.10,
"expiryDate": "2028-08-31"
},
{
"number": 48889284,
"exercisePrice": 0.10,
"expiryDate": "2029-04-30"
},
{
"number": 35066632,
"exercisePrice": 0.10,
"expiryDate": "2029-04-30"
}
],
"options": [
{
"number": 4300000,
"exercisePrice": 0.10,
"expiryDate": "2026-02-05"
},
{
"number": 200000,
"exercisePrice": 0.10,
"expiryDate": "2028-03-15"
},
{
"number": 5500000,
"exercisePrice": 0.10,
"expiryDate": "2028-09-01"
},
{
"number": 800000,
"exercisePrice": 0.10,
"expiryDate": "2029-05-08"
},
{
"number": 3000000,
"exercisePrice": 0.10,
"expiryDate": "2029-05-14"
}
],
"rightsConvertibleInstruments": null
},
"managementCompensation": {
"currency": "CAD",
"periods": {
"threeMonthsEndedAugust312025": {
"managementSalariesAndConsultingFees": 126498,
"professionalFees": 51000,
"stockBasedCompensation": 26814,
"total": 204312
},
"threeMonthsEndedAugust312024": {
"managementSalariesAndConsultingFees": 126498,
"professionalFees": 51250,
"stockBasedCompensation": 304261,
"total": 482009
},
"nineMonthsEndedAugust312025": {
"managementSalariesAndConsultingFees": 379494,
"professionalFees": 178000,
"stockBasedCompensation": 99146,
"total": 656640
},
"nineMonthsEndedAugust312024": {
"managementSalariesAndConsultingFees": 535064,
"professionalFees": 128750,
"stockBasedCompensation": 545676,
"total": 1209490
}
},
"namedIndividuals": [
{
"name": "Jeffrey Stevens",
"title": "CEO",
"period": "2025",
"components": {
"salary": 207000,
"bonus": null,
"total": 207000
}
},
{
"name": "Not Disclosed",
"title": "COO",
"period": "2025",
"components": {
"salary": 172494,
"bonus": null,
"total": 172494
}
}
],
"otherRelatedPartyTransactions": [
{
"counterparty": "Branson Corporate Services Ltd. (CFO's employer)",
"description": "CFO services, accounting and administrative services",
"amount": 133000,
"period": "nineMonthsEndedAugust312025"
},
{
"counterparty": "WilRo Consulting (director-owned company)",
"description": "Consulting services",
"amount": 45000,
"period": "nineMonthsEndedAugust312025"
},
{
"counterparty": "Zerkalo, LLC",
"description": "Product development, marketing, distribution, and supply chain services",
"amount": null,
"period": "2024"
}
]
},
"subsequentEvents": []
}
]
More from Psyched Wellness Ltd
Jun 10, 2026 · 17:16