CSE:MUSL 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	0.02	0.15	0	0	0.49
Short-Term Investments	0	0.37	-	-	-
Cash & Short-Term Investments	0.03	0.51	0	0	0.49
Cash Growth	-94.93%	95163.82%	-84.35%	-99.30%	462.59%
Accounts Receivable	-	0.03	0.01	0.11	0.16
Other Receivables	0.03	0.14	0.04	0.78	0.27
Receivables	0.03	0.17	0.06	0.9	0.43
Inventory	0.12	0.71	0.01	1.45	3.19
Prepaid Expenses	0.03	0.02	0.06	0.21	0.81
Total Current Assets	0.2	1.41	0.13	2.56	4.92
Property, Plant & Equipment	-	-	0.03	0.09	0.08
Total Assets	0.2	1.41	0.16	2.65	5
Accounts Payable	6.06	4.82	5.33	5.67	2.97
Short-Term Debt	0.32	0.3	0.5	0.7	0.22
Current Portion of Long-Term Debt	1.73	1.77	2.24	0.94	0.47
Current Portion of Leases	-	-	0.01	0.01	-
Other Current Liabilities	-	0.42	0.5	0.18	-
Total Current Liabilities	8.12	7.31	8.57	7.5	3.66
Long-Term Debt	-	0.04	0.04	-	0.03
Long-Term Leases	-	-	0.02	0.03	-
Total Liabilities	8.12	7.35	8.63	7.52	3.69
Common Stock	33.25	33.28	24.99	23.98	20.45
Additional Paid-In Capital	8.56	7.94	5.71	4.64	-
Retained Earnings	-49.24	-46.32	-38.91	-33.1	-22.76
Comprehensive Income & Other	-0.49	-0.84	-0.25	-0.38	3.61
Total Common Equity	-7.92	-5.94	-8.47	-4.87	1.3
Shareholders' Equity	-7.92	-5.94	-8.47	-4.87	1.3
Total Liabilities & Equity	0.2	1.41	0.16	2.65	5
Total Debt	2.06	2.11	2.8	1.67	0.72
Net Cash (Debt)	-2.03	-1.6	-2.8	-1.67	-0.23
Net Cash Per Share	-0.02	-0.02	-0.07	-0.04	-0.01
Filing Date Shares Outstanding	136.23	136.31	41.9	37.78	32.52
Total Common Shares Outstanding	136.23	115.09	41.9	37.49	32.19
Working Capital	-7.92	-5.9	-8.44	-4.94	1.26
Book Value Per Share	-0.06	-0.05	-0.20	-0.13	0.04
Tangible Book Value	-7.92	-5.94	-8.47	-4.87	1.3
Tangible Book Value Per Share	-0.06	-0.05	-0.20	-0.13	0.04
Machinery	-	-	-	0.23	0.2
Leasehold Improvements	-	-	-	0	0.02

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