Leocor Mining Balance Sheet

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

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Cash & Equivalents	1.23	1.31	2.54	3.81	5.5	9.18
Short-Term Investments	5.65	3.44	4.32	-	-	-
Cash & Short-Term Investments	6.87	4.76	6.87	3.81	5.5	9.18
Cash Growth	5.47%	-30.75%	80.46%	-30.81%	-40.10%	324.10%
Other Receivables	0.02	0.01	0.01	0.03	0.31	0.15
Receivables	0.02	0.01	0.01	0.03	0.31	0.15
Prepaid Expenses	0.03	0.02	0.1	0.02	0.11	0.03
Total Current Assets	6.92	4.78	6.97	3.86	5.92	9.36
Property, Plant & Equipment	3.75	3.73	2.58	3.39	9.52	5.85
Total Assets	10.67	8.52	9.55	7.25	15.44	15.22
Accounts Payable	0.5	0.46	0.34	0.22	0.53	0.41
Current Unearned Revenue	-	-	-	-	-	0.23
Total Current Liabilities	0.5	0.46	0.34	0.22	0.53	0.63
Total Liabilities	0.5	0.46	0.34	0.22	0.53	0.63
Common Stock	20.43	20.43	19.47	17.62	17.35	16.52
Retained Earnings	-12.09	-14.21	-12.44	-12.33	-4.19	-3.68
Comprehensive Income & Other	1.83	1.83	2.18	1.75	1.75	1.75
Shareholders' Equity	10.17	8.06	9.21	7.04	14.91	14.58
Total Liabilities & Equity	10.67	8.52	9.55	7.25	15.44	15.22
Net Cash (Debt)	6.87	4.76	6.87	3.81	5.5	9.18
Net Cash Growth	5.47%	-30.75%	80.46%	-30.81%	-40.10%	324.10%
Net Cash Per Share	0.06	0.04	0.09	0.07	0.10	0.25
Filing Date Shares Outstanding	118.23	118.23	118.08	59.12	57.14	54.14
Total Common Shares Outstanding	118.23	118.23	98.08	59.12	56.71	53.88
Working Capital	6.42	4.32	6.63	3.65	5.39	8.73
Book Value Per Share	0.09	0.07	0.09	0.12	0.26	0.27
Tangible Book Value	10.17	8.06	9.21	7.04	14.91	14.58
Tangible Book Value Per Share	0.09	0.07	0.09	0.12	0.26	0.27

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