Nine Mile Metals Balance Sheet

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

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	4.63	0.04	0.39	0.45	1.07	0.95
Cash & Short-Term Investments	4.63	0.04	0.39	0.45	1.07	0.95
Cash Growth	3601.51%	-88.61%	-13.12%	-58.46%	13.33%	266.33%
Other Receivables	0.1	0.03	0.05	0.07	0.08	0.01
Receivables	0.1	0.03	0.05	0.07	0.08	0.01
Prepaid Expenses	0.2	0.07	0.03	0.06	0.04	0.02
Total Current Assets	4.93	0.15	0.47	0.57	1.2	0.98
Property, Plant & Equipment	5.01	4.68	4.63	4.37	4.05	-
Total Assets	9.93	4.83	5.1	4.95	5.25	0.98
Accounts Payable	0.39	0.24	0.25	0.15	0.01	0.03
Accrued Expenses	-	0.04	0.08	0	0.01	-
Short-Term Debt	-	-	0.19	-	-	-
Current Portion of Leases	-	-	0.02	-	-	-
Current Unearned Revenue	-	-	0.04	-	-	-
Other Current Liabilities	0.01	0.23	0.04	0.01	-	-
Total Current Liabilities	0.4	0.5	0.61	0.17	0.02	0.03
Long-Term Debt	-	-	-	-	-	0.05
Long-Term Leases	-	-	0.01	-	-	-
Total Liabilities	0.4	0.5	0.62	0.17	0.02	0.08
Common Stock	23.58	17.32	16.91	15.63	13.75	8.3
Retained Earnings	-16.06	-15.12	-14.24	-12.07	-9.37	-7.65
Comprehensive Income & Other	2.01	2.12	1.81	1.22	0.84	0.26
Shareholders' Equity	9.53	4.32	4.48	4.78	5.23	0.91
Total Liabilities & Equity	9.93	4.83	5.1	4.95	5.25	0.98
Total Debt	-	-	0.22	-	-	0.05
Net Cash (Debt)	4.63	0.04	0.17	0.45	1.07	0.9
Net Cash Growth	4346.97%	-73.51%	-62.64%	-58.46%	19.70%	246.86%
Net Cash Per Share	0.04	0.00	0.00	0.01	0.03	0.05
Filing Date Shares Outstanding	193.96	182.38	84.64	69.47	57.02	43.55
Total Common Shares Outstanding	186.81	109.88	79	63.84	52.98	21.92
Working Capital	4.53	-0.36	-0.14	0.4	1.17	0.96
Book Value Per Share	0.05	0.04	0.06	0.07	0.10	0.04
Tangible Book Value	9.53	4.32	4.48	4.78	5.23	0.91
Tangible Book Value Per Share	0.05	0.04	0.06	0.07	0.10	0.04