Bolt Metals Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2.76	0.09	0.07	0.15	0.6
Cash & Short-Term Investments	2.76	0.09	0.07	0.15	0.6
Cash Growth	3012.34%	27.48%	-54.60%	-74.44%	51.63%
Accounts Receivable	0.14	-	-	-	-
Other Receivables	0.02	0.09	0.02	0.01	0.04
Receivables	0.16	0.09	0.02	0.01	0.04
Prepaid Expenses	0.1	0.07	0.03	0.06	0.06
Other Current Assets	-	0.83	-	-	0
Total Current Assets	3.03	1.09	0.13	0.22	0.69
Property, Plant & Equipment	1.79	2.2	-	-	0.01
Other Long-Term Assets	-	-	0.17	0.17	0.17
Total Assets	4.82	3.28	0.29	0.38	0.87
Accounts Payable	0.63	0.35	1.08	0.81	0.49
Accrued Expenses	-	0.14	0.12	0.12	0.12
Current Income Taxes Payable	-	-	0.07	0.07	0.07
Other Current Liabilities	0.18	0.76	0.33	0.34	0.32
Total Current Liabilities	0.81	1.24	1.6	1.34	1.01
Total Liabilities	0.81	1.24	1.6	1.34	1.01
Common Stock	26.35	21.02	15.6	15.34	15.34
Retained Earnings	-22.9	-19.14	-16.72	-16.13	-15.3
Comprehensive Income & Other	0.56	0.33	-	0.02	0.02
Total Common Equity	4.01	2.21	-1.12	-0.77	0.05
Minority Interest	-	-0.16	-0.18	-0.19	-0.19
Shareholders' Equity	4.01	2.04	-1.3	-0.96	-0.14
Total Liabilities & Equity	4.82	3.28	0.29	0.38	0.87
Net Cash (Debt)	2.76	0.09	0.07	0.15	0.6
Net Cash Growth	3012.34%	27.48%	-54.60%	-74.44%	51.63%
Net Cash Per Share	0.56	0.15	0.46	1.28	5.35
Filing Date Shares Outstanding	13.55	1.85	0.27	0.12	0.12
Total Common Shares Outstanding	13.55	1.44	0.18	0.12	0.12
Working Capital	2.22	-0.16	-1.47	-1.13	-0.32
Book Value Per Share	0.30	1.53	-6.33	-6.45	0.43
Tangible Book Value	4.01	2.21	-1.12	-0.77	0.05
Tangible Book Value Per Share	0.30	1.53	-6.33	-6.45	0.43
Machinery	-	-	-	-	0.08