Madison Metals Balance Sheet

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May '24 May 31, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	Nov '20 Nov 30, 2020
Cash & Equivalents	0.07	0.02	0.68	1.26	-
Short-Term Investments	0	0	0.01	0.04	0.85
Cash & Short-Term Investments	0.07	0.02	0.69	1.3	0.85
Cash Growth	-87.81%	-96.86%	-46.92%	51.84%	-
Other Receivables	0.31	0.26	0.12	0.02	-
Receivables	0.31	0.26	0.12	0.02	-
Prepaid Expenses	0.18	0.01	0.19	0.01	-
Total Current Assets	0.57	0.3	1	1.33	0.85
Property, Plant & Equipment	2.62	2.1	2.68	0.2	-
Total Assets	3.19	2.4	3.68	1.53	0.85
Accounts Payable	0.2	0.51	0.04	0.03	0.01
Accrued Expenses	0.03	0.02	0.01	-	0.04
Current Income Taxes Payable	-	-	-	-	0.61
Current Unearned Revenue	0.2	0.04	-	-	-
Total Current Liabilities	0.42	0.57	0.04	0.03	0.66
Total Liabilities	0.42	0.57	0.04	0.03	0.66
Common Stock	12.42	10.96	8.23	4.97	3.98
Additional Paid-In Capital	1.79	1.44	0.91	-	-
Retained Earnings	-11.87	-10.71	-5.9	-3.78	-3.79
Comprensive Income & Other	0.44	0.13	0.41	0.3	-
Shareholders' Equity	2.77	1.83	3.64	1.5	0.19
Total Liabilities & Equity	3.19	2.4	3.68	1.53	0.85
Net Cash (Debt)	0.07	0.02	0.69	1.3	0.85
Net Cash Growth	-87.81%	-96.86%	-46.92%	51.84%	-
Net Cash Per Share	0.00	0.00	0.04	0.22	0.28
Filing Date Shares Outstanding	27.87	30.94	23.48	17.29	4
Total Common Shares Outstanding	27.87	26.62	19.84	9.24	4
Working Capital	0.14	-0.27	0.95	1.3	0.19
Book Value Per Share	0.10	0.07	0.18	0.16	0.05
Tangible Book Value	2.77	1.83	3.64	1.5	0.19
Tangible Book Value Per Share	0.10	0.07	0.18	0.16	0.05
Machinery	0.01	0.01	0.01	-	-

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