Silicon Metals Corp. (CSE:SI)

Silicon Metals Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0.5	0.38	0.54	0.31	0.39	0.24
Cash & Short-Term Investments	0.5	0.38	0.54	0.31	0.39	0.24
Cash Growth	33.84%	-28.54%	73.73%	-21.61%	60.80%	-
Other Receivables	0.02	0.04	0.01	0	0.01	0
Receivables	0.02	0.04	0.01	0	0.01	0
Prepaid Expenses	0.09	0.05	-	0	0	-
Total Current Assets	0.61	0.47	0.55	0.31	0.4	0.25
Property, Plant & Equipment	0.99	0.69	0.14	0.11	0.08	0.01
Total Assets	1.59	1.15	0.68	0.42	0.48	0.25
Accounts Payable	0.06	0.1	0.06	0.01	0.02	0.01
Accrued Expenses	-	0.03	0.02	0.02	0.01	0.01
Short-Term Debt	-	0.02	-	-	-	-
Current Unearned Revenue	0.14	0.14	-	-	-	-
Other Current Liabilities	-	0.03	-	-	-	-
Total Current Liabilities	0.19	0.3	0.08	0.02	0.03	0.02
Total Liabilities	0.19	0.3	0.08	0.02	0.03	0.02
Common Stock	3.2	1.99	0.82	0.53	0.53	0.25
Retained Earnings	-2.22	-1.29	-0.35	-0.18	-0.13	-0.02
Comprehensive Income & Other	0.41	0.15	0.13	0.05	0.05	-
Shareholders' Equity	1.4	0.85	0.61	0.4	0.46	0.23
Total Liabilities & Equity	1.59	1.15	0.68	0.42	0.48	0.25
Total Debt	-	0.02	-	-	-	-
Net Cash (Debt)	0.5	0.37	0.54	0.31	0.39	0.24
Net Cash Growth	33.84%	-31.33%	73.73%	-21.61%	60.80%	-
Net Cash Per Share	0.02	0.03	0.08	0.05	0.08	0.17
Filing Date Shares Outstanding	46.52	19.43	12.79	6.54	6.41	4.3
Total Common Shares Outstanding	44.02	19.44	9.84	6.41	6.41	4.3
Working Capital	0.41	0.17	0.47	0.29	0.37	0.23
Book Value Per Share	0.03	0.04	0.06	0.06	0.07	0.05
Tangible Book Value	1.4	0.85	0.61	0.4	0.46	0.23
Tangible Book Value Per Share	0.03	0.04	0.06	0.06	0.07	0.05

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