Boba Mint Holdings Balance Sheet

Financials in millions CAD. Fiscal year is July - June.

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Cash & Equivalents	0.08	0.13	0.04	0	0.11
Short-Term Investments	-	0.02	-	-	-
Cash & Short-Term Investments	0.08	0.16	0.04	0	0.11
Cash Growth	1037.12%	282.61%	2798.72%	-98.68%	-
Other Receivables	0.12	0.09	0.08	0.1	0.11
Receivables	0.12	0.09	0.08	0.1	0.11
Prepaid Expenses	0	0	0.01	-	-
Restricted Cash	0.01	0.01	0.03	-	-
Total Current Assets	0.2	0.25	0.15	0.1	0.22
Other Intangible Assets	-	-	-	3.56	4.22
Total Assets	0.2	0.25	0.15	3.66	4.44
Accounts Payable	0.19	0.17	0.51	0.45	0.12
Accrued Expenses	0	0.04	0.03	0.1	0.02
Short-Term Debt	4.04	1.21	-	0.12	-
Total Current Liabilities	4.23	1.42	0.55	0.68	0.14
Long-Term Debt	-	-	-	0.15	-
Total Liabilities	4.23	1.42	0.55	0.83	0.14
Common Stock	12.76	10.22	8.63	6.42	4.07
Additional Paid-In Capital	0.51	0.36	0.05	0.02	-
Retained Earnings	-18.37	-13.12	-9.46	-3.65	-2.77
Comprehensive Income & Other	1.49	1.67	0.39	0.04	3
Total Common Equity	-3.61	-0.88	-0.39	2.83	4.3
Minority Interest	-0.42	-0.29	-	-	-
Shareholders' Equity	-4.03	-1.17	-0.39	2.83	4.3
Total Liabilities & Equity	0.2	0.25	0.15	3.66	4.44
Total Debt	4.04	1.21	-	0.27	-
Net Cash (Debt)	-3.96	-1.06	0.04	-0.27	0.11
Net Cash Per Share	-0.04	-0.02	0.00	-0.01	0.01
Filing Date Shares Outstanding	105.53	103.03	46.27	33.53	12.08
Total Common Shares Outstanding	103.03	88.71	46.27	33.49	12.08
Working Capital	-4.03	-1.17	-0.39	-0.57	0.08
Book Value Per Share	-0.04	-0.01	-0.01	0.08	0.36
Tangible Book Value	-3.61	-0.88	-0.39	-0.73	0.08
Tangible Book Value Per Share	-0.04	-0.01	-0.01	-0.02	0.01

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