Intellistake Technologies 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	FY 2021
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	Jun '21 Jun 30, 2021
Cash & Equivalents	5.86	1.91	0.02	0.19	1.34	0.75
Cash & Short-Term Investments	5.86	1.91	0.02	0.19	1.34	0.75
Cash Growth	5882.55%	9258.71%	-89.11%	-86.07%	78.02%	-
Accounts Receivable	0.08	0.08	0.07	0.09	0.1	0
Other Receivables	0.16	0.09	0.06	0.07	0.11	-
Receivables	0.24	0.16	0.13	0.16	0.21	0.08
Inventory	0.08	0.13	0.3	0.3	0.09	-
Prepaid Expenses	0.08	0.06	0.03	0.04	0.04	-
Restricted Cash	0.06	0.03	0.03	0.05	0.05	-
Other Current Assets	-	-	-	-	0	-
Total Current Assets	6.32	2.29	0.51	0.73	1.74	0.84
Property, Plant & Equipment	0.17	0.22	0.57	0.43	1.02	-
Other Long-Term Assets	0.11	0.11	-	-	-0	-
Total Assets	7.56	2.62	1.07	1.17	2.76	0.84
Accounts Payable	1.11	0.43	1.36	1.11	0.85	-
Accrued Expenses	1.44	1.58	0.53	0.24	0.12	0.12
Current Portion of Long-Term Debt	-	-	0.2	0.07	-	-
Current Portion of Leases	0.11	0.1	0.1	0.13	0.2	-
Total Current Liabilities	2.65	2.11	2.19	1.55	1.18	0.12
Long-Term Debt	1.53	1.46	0.25	0.28	0.53	-
Long-Term Leases	0.09	0.15	0.24	0.03	0.12	-
Total Liabilities	4.27	3.72	2.69	1.86	1.83	0.12
Common Stock	21.45	11.97	8.94	7.52	3.62	0.47
Additional Paid-In Capital	0.11	0.11	0.06	0.06	0.07	-
Retained Earnings	-24.97	-16.99	-13.6	-11.79	-5.68	-0.13
Comprehensive Income & Other	6.71	3.81	2.98	3.51	2.92	0.38
Shareholders' Equity	3.29	-1.1	-1.62	-0.7	0.93	0.72
Total Liabilities & Equity	7.56	2.62	1.07	1.17	2.76	0.84
Total Debt	1.72	1.71	0.79	0.51	0.85	-
Net Cash (Debt)	4.13	0.19	-0.77	-0.33	0.49	0.75
Net Cash Growth	-	-	-	-	-34.98%	-
Net Cash Per Share	0.04	0.00	-0.01	-0.00	0.01	0.02
Filing Date Shares Outstanding	131.18	125.54	87.43	80.05	63.72	34
Total Common Shares Outstanding	131.15	107.98	87.43	75.25	63.28	34
Working Capital	3.66	0.19	-1.68	-0.82	0.56	0.72
Book Value Per Share	0.03	-0.01	-0.02	-0.01	0.01	0.02
Tangible Book Value	3.02	-1.1	-1.62	-0.7	0.93	0.72
Tangible Book Value Per Share	0.02	-0.01	-0.02	-0.01	0.01	0.02
Machinery	-	-	0.99	0.99	0.82	-
Leasehold Improvements	-	-	0.14	0.14	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.