Nextech3D.AI Balance Sheet

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.49	0.02	0.08	0.91	3.78	7.24
Short-Term Investments	0.1	0	-	-	-	-
Cash & Short-Term Investments	0.59	0.02	0.08	0.91	3.78	7.24
Cash Growth	476.96%	-78.10%	-91.67%	-75.97%	-47.81%	-32.27%
Accounts Receivable	0.99	0.34	0.59	0.54	1.13	0.96
Other Receivables	0.02	0.03	0.01	0.07	0.21	0.51
Receivables	1.01	0.37	0.6	0.61	1.33	1.47
Inventory	-	-	-	-	0.05	3.41
Prepaid Expenses	0.18	0.1	0.11	0.29	0.31	0.72
Other Current Assets	-	-	-	-	0.5	-
Total Current Assets	1.77	0.49	0.79	1.81	5.97	12.84
Property, Plant & Equipment	-	-	-	0.33	1.11	1.46
Goodwill	-	-	-	-	6.75	8.79
Other Intangible Assets	-	-	-	-	3.31	6.42
Long-Term Accounts Receivable	0.4	0.51	0.48	0.64	-	-
Other Long-Term Assets	-	-	-	0.21	-	-
Total Assets	2.17	1.01	1.27	2.99	17.14	29.51
Accounts Payable	2.68	2.97	4.86	2.38	1.22	1.8
Accrued Expenses	0.33	0.47	-	1.15	1.42	0.96
Current Portion of Leases	0.14	0.15	0.15	0.14	0.22	0.29
Current Unearned Revenue	0.58	0.5	0.46	0.34	0.44	0.61
Other Current Liabilities	-	-	-	-	0.09	-
Total Current Liabilities	3.73	4.09	5.47	4.02	3.39	3.66
Long-Term Debt	-	-	-	-	-	0.09
Long-Term Leases	0.26	0.34	0.38	0.47	0.58	0.79
Long-Term Deferred Tax Liabilities	-	-	-	-	0.03	0.71
Total Liabilities	3.99	4.43	5.85	4.49	4.01	5.25
Common Stock	98.51	96.96	95.22	91.91	83.27	70.57
Retained Earnings	-	-124.25	-117.39	-112.21	-85.9	-
Comprehensive Income & Other	-103.5	20.87	14.67	14.85	13.58	-46.31
Total Common Equity	-4.99	-6.42	-7.5	-5.46	10.95	24.26
Minority Interest	3.17	3	2.92	3.96	2.17	-
Shareholders' Equity	-1.82	-3.42	-4.58	-1.5	13.13	24.26
Total Liabilities & Equity	2.17	1.01	1.27	2.99	17.14	29.51
Total Debt	0.4	0.49	0.53	0.61	0.8	1.17
Net Cash (Debt)	0.19	-0.47	-0.45	0.29	2.97	6.07
Net Cash Growth	-	-	-	-90.09%	-51.03%	-37.15%
Net Cash Per Share	0.00	-0.00	-0.00	0.00	0.03	0.07
Filing Date Shares Outstanding	221.61	210.73	184.62	133.97	109.51	99.63
Total Common Shares Outstanding	219.61	191.84	160.85	127.5	103.44	90.88
Working Capital	-1.96	-3.6	-4.69	-2.21	2.57	9.18
Book Value Per Share	-0.02	-0.03	-0.05	-0.04	0.11	0.27
Tangible Book Value	-4.99	-6.42	-7.5	-5.46	0.89	9.05
Tangible Book Value Per Share	-0.02	-0.03	-0.05	-0.04	0.01	0.10
Machinery	-	-	-	0.59	0.68	0.64

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