PyroGenesis Inc.
PYR.TO
TSX
| 06/30/2025 | 03/31/2025 | 12/31/2024 | 09/30/2024 | 06/30/2024 | |
|---|---|---|---|---|---|
| Total Cash And Short-Term Investments | 876.50K | 156.00K | 2.07M | 28.70K | 2.51M |
| Total Receivables | 4.39M | 5.00M | 8.74M | 8.44M | 8.42M |
| Inventory | 1.88M | 1.85M | 1.77M | 1.87M | 1.85M |
| Prepaid Expenses | 654.40K | 857.20K | 394.40K | 663.50K | 933.00K |
| Finance Division Loans and Leases Current | -- | -- | -- | -- | -- |
| Total Finance Division Other Current Assets | -- | -- | -- | -- | -- |
| Other Current Assets | 575.40K | 571.30K | 482.10K | 568.30K | 454.80K |
| Total Current Assets | 8.38M | 8.44M | 13.45M | 11.57M | 14.17M |
|
|
|||||
| Total Current Assets | 8.38M | 8.44M | 13.45M | 11.57M | 14.17M |
| Net Property, Plant & Equipment | 5.13M | 5.04M | 5.28M | 5.56M | 5.76M |
| Long-term Investments | -- | -- | -- | -- | -- |
| Goodwill | -- | -- | -- | -- | -- |
| Total Other Intangibles | 1.27M | 1.18M | 1.01M | 1.12M | 1.09M |
| Finance Div Loans & Leases LT | -- | -- | -- | -- | -- |
| Total Finance Div Other LT Assets | -- | -- | -- | -- | -- |
| Total Other Assets | 484.10K | 448.00K | 526.60K | 501.20K | 482.40K |
| Total Assets | 16.10M | 18.06M | 20.29M | 18.78M | 21.52M |
|
|
|||||
| Total Accounts Payable | 5.06M | 5.67M | 5.18M | 4.44M | 5.54M |
| Total Accrued Expenses | 3.78M | 3.51M | 3.76M | 3.28M | 3.43M |
| Short-term Debt | -- | -- | 61.20K | 88.40K | 832.60K |
| Current Portion of Long-Term Debt/Capital Leases | -- | -- | -- | -- | -- |
| Finance Division Debt Current | 2.66M | 2.55M | 3.35M | 3.60M | 2.96M |
| Total Finance Division Other Current Liabilities | 7.18M | 8.32M | 7.50M | 7.84M | 8.11M |
| Total Other Current Liabilities | 7.18M | 8.32M | 7.50M | 7.84M | 8.11M |
| Total Current Liabilities | 18.68M | 20.06M | 19.85M | 19.25M | 20.86M |
|
|
|||||
| Total Current Liabilities | 18.68M | 20.06M | 19.85M | 19.25M | 20.86M |
| Long-Term Debt | 1.27M | 424.80K | 620.10K | 888.30K | 1.82M |
| Short-term Debt | -- | -- | 61.20K | 88.40K | 832.60K |
| Capital Leases | 2.42M | 2.20M | 2.23M | 2.45M | 2.53M |
| Finance Division Debt Non Current | -- | -- | -- | -- | -- |
| Total Finance Division Other Non Current Liabilities | -- | -- | -- | -- | -- |
| Total Other Liabilities | -- | -- | -- | -- | -- |
| Total Liabilities | 22.37M | 22.68M | 22.70M | 22.59M | 25.21M |
|
|
|||||
| Common Stock & APIC | 92.51M | 87.50M | 86.46M | 90.58M | 86.97M |
| Retained Earnings | -99.53M | -92.41M | -89.35M | -95.27M | -91.23M |
| Treasury Stock & Other | 757.80K | 287.40K | 483.00K | 882.90K | 577.50K |
| Total Common Equity | -6.26M | -4.62M | -2.41M | -3.81M | -3.69M |
|
|
|||||
| Preferred Stock Redeemable | -- | -- | -- | -- | -- |
| Preferred Stock Non Redeemable | -- | -- | -- | -- | -- |
| Preferred Stock Convertible | -- | -- | -- | -- | -- |
| Preferred Stock, Others | -- | -- | -- | -- | -- |
| Total Preferred Equity | -- | -- | -- | -- | -- |
|
|
|||||
| Total Common Equity | -6.26M | -4.62M | -2.41M | -3.81M | -3.69M |
| Total Preferred Equity | -- | -- | -- | -- | -- |
| Total Minority Interest | -- | -- | -- | -- | -- |
| Total Equity | -6.26M | -4.62M | -2.41M | -3.81M | -3.69M |
|
|
|||||