Metal Energy Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.51	1.3	1.74	2.78	7.01
Cash & Short-Term Investments	0.51	1.3	1.74	2.78	7.01
Cash Growth	-33.86%	-25.27%	-37.52%	-60.40%	-
Other Receivables	0.03	0.05	0.06	0.36	0.05
Receivables	0.03	0.05	0.06	0.36	0.05
Prepaid Expenses	0.04	0.02	0.05	0.02	-
Total Current Assets	0.58	1.38	1.84	3.16	7.07
Total Assets	0.58	1.38	1.84	3.16	7.07
Accounts Payable	0.04	0.41	0.08	0.72	0.14
Short-Term Debt	-	0	-	0.03	-
Current Unearned Revenue	0.02	0.03	-	-	0.58
Other Current Liabilities	0.89	0.9	0.01	0.01	-
Total Current Liabilities	0.95	1.34	0.08	0.75	0.72
Other Long-Term Liabilities	3.15	3.18	-	-	-
Total Liabilities	4.1	4.52	0.08	0.75	0.72
Common Stock	9.84	9.84	8.86	8.13	7.34
Retained Earnings	-16.06	-15.62	-9.47	-7.79	-3.02
Comprehensive Income & Other	2.7	2.63	2.36	2.07	2.03
Shareholders' Equity	-3.52	-3.15	1.76	2.41	6.34
Total Liabilities & Equity	0.58	1.38	1.84	3.16	7.07
Total Debt	-	0	-	0.03	-
Net Cash (Debt)	0.51	1.3	1.74	2.75	7.01
Net Cash Growth	-33.58%	-25.29%	-36.93%	-60.77%	-
Net Cash Per Share	0.02	0.06	0.10	0.16	0.97
Filing Date Shares Outstanding	29.13	28.27	21.19	17.64	16.6
Total Common Shares Outstanding	28.27	28.27	21.16	17.64	16.06
Working Capital	-0.37	0.03	1.76	2.41	6.34
Book Value Per Share	-0.12	-0.11	0.08	0.14	0.39
Tangible Book Value	-3.52	-3.15	1.76	2.41	6.34
Tangible Book Value Per Share	-0.12	-0.11	0.08	0.14	0.39

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