BrandPilot AI Balance Sheet

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	0.15	0.43	0.09	0.04	0.44	-
Cash & Short-Term Investments	0.15	0.43	0.09	0.04	0.44	-
Cash Growth	9.55%	362.17%	118.92%	-90.35%	-	-
Accounts Receivable	0.06	0.14	0.05	0.01	0.01	-
Other Receivables	0.02	-	-	-	0.02	-
Receivables	0.08	0.14	0.05	0.01	0.03	-
Prepaid Expenses	0.01	0.04	-	-	-	-
Total Current Assets	0.24	0.61	0.15	0.05	0.48	-
Property, Plant & Equipment	-	-	0	0.01	0.01	-
Other Intangible Assets	0.01	0.02	0.04	0.06	0.08	-
Total Assets	0.25	0.64	0.19	0.12	0.57	-
Accounts Payable	0.46	0.3	0.53	0.4	0.39	0.01
Accrued Expenses	0.28	0.43	0.56	0.53	0.14	0.01
Short-Term Debt	0	0	0.49	0.28	-	0
Current Portion of Long-Term Debt	0.19	0.25	0.04	-	-	-
Current Unearned Revenue	-	0.03	0.09	0.13	-	-
Total Current Liabilities	0.94	1.01	1.72	1.33	0.53	0.01
Long-Term Debt	0.13	0.16	0.42	0.13	-	-
Other Long-Term Liabilities	-	-	0	-	-	-
Total Liabilities	1.07	1.17	2.15	1.46	0.53	0.01
Common Stock	6.46	5.88	2.99	1.68	1.29	0
Retained Earnings	-10.52	-9.12	-6.51	-4.49	-2.49	-0.01
Comprehensive Income & Other	3.24	2.7	1.57	1.47	1.24	-
Shareholders' Equity	-0.82	-0.53	-1.95	-1.33	0.04	-0.01
Total Liabilities & Equity	0.25	0.64	0.19	0.12	0.57	-
Total Debt	0.32	0.41	0.96	0.41	-	0
Net Cash (Debt)	-0.17	0.02	-0.86	-0.36	0.44	-0
Net Cash Per Share	-0.00	0.00	-0.01	-0.01	0.01	-
Filing Date Shares Outstanding	191.01	145.41	155.2	54.27	155.2	-
Total Common Shares Outstanding	191.01	138.76	155.2	54.27	42.34	-
Working Capital	-0.7	-0.39	-1.57	-1.28	-0.05	-0.01
Book Value Per Share	-0.00	-0.00	-0.01	-0.02	0.00	-
Tangible Book Value	-0.82	-0.55	-1.99	-1.39	-0.04	-0.01
Tangible Book Value Per Share	-0.00	-0.00	-0.01	-0.03	-0.00	-
Machinery	0.02	0.02	0.02	0.02	0.01	-