Nextleaf Solutions 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	Dec '25 Dec 31, 2025	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	0.68	0.45	0.44	0.9	0.38	0.92
Cash & Short-Term Investments	0.68	0.45	0.44	0.9	0.38	0.92
Cash Growth	89.04%	1.83%	-51.21%	137.98%	-58.74%	-7.41%
Accounts Receivable	1.74	0.77	1.63	1.54	0.82	0.89
Other Receivables	-	-	-	0.01	0.02	0.17
Receivables	1.74	0.77	1.63	1.56	0.84	1.06
Inventory	3.97	3.47	3	2.24	1.54	1.82
Prepaid Expenses	0.22	0.14	0.33	0.1	0.03	0.16
Total Current Assets	6.61	4.82	5.39	4.8	2.78	3.96
Property, Plant & Equipment	2.16	2.28	2.73	3.37	3.9	4.69
Other Intangible Assets	0.39	0.39	0.23	0.28	0.32	0.48
Other Long-Term Assets	0.34	0.34	0.22	0.09	0.15	0.06
Total Assets	9.49	7.82	8.57	8.54	7.15	9.19
Accounts Payable	1.98	0.77	1.58	3.67	2.51	2.02
Accrued Expenses	-	-	-	0.24	0.26	0.46
Current Portion of Long-Term Debt	-	-	-	0.04	1	2.85
Current Portion of Leases	0.12	0.11	0.08	0.07	0.04	0.04
Other Current Liabilities	2.22	2.03	2.09	-	-	0.04
Total Current Liabilities	4.32	2.91	3.75	4.02	3.82	5.41
Long-Term Debt	-	-	-	-	0.04	0.04
Long-Term Leases	0.31	0.34	0.31	0.38	0.28	0.32
Total Liabilities	4.63	3.25	4.06	4.4	4.14	5.77
Common Stock	27.07	27.04	26.81	26.23	25.33	22.34
Retained Earnings	-23.87	-24.16	-24.04	-26.24	-26.46	-23
Comprehensive Income & Other	1.66	1.7	1.74	4.15	4.15	4.09
Shareholders' Equity	4.86	4.57	4.5	4.13	3.02	3.43
Total Liabilities & Equity	9.49	7.82	8.57	8.54	7.15	9.19
Total Debt	0.43	0.45	0.38	0.49	1.36	3.25
Net Cash (Debt)	0.25	-0.01	0.05	0.41	-0.98	-2.33
Net Cash Growth	-	-	-86.84%	-	-	-
Net Cash Per Share	0.00	-0.00	0.00	0.00	-0.01	-0.02
Filing Date Shares Outstanding	168.82	168.23	166.33	159.46	145.49	125.32
Total Common Shares Outstanding	168.82	168.23	164.67	159.46	143.39	125.32
Working Capital	2.28	1.91	1.63	0.78	-1.04	-1.45
Book Value Per Share	0.03	0.03	0.03	0.03	0.02	0.03
Tangible Book Value	4.47	4.18	4.27	3.86	2.69	2.95
Tangible Book Value Per Share	0.03	0.02	0.03	0.02	0.02	0.02
Machinery	3.92	3.86	3.86	3.81	3.79	3.78
Leasehold Improvements	3.19	3.19	3.13	3.11	3.11	3.11

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.