Surface 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	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	0.84	0.27	0.26	0.29	9.82	2.8
Cash & Short-Term Investments	0.92	0.27	0.26	0.29	9.82	2.8
Cash Growth	738.35%	4.25%	-12.68%	-97.02%	250.32%	96296.70%
Other Receivables	0.03	0.07	0.07	0.04	0.06	0.02
Receivables	0.03	0.07	0.07	0.04	0.06	0.02
Prepaid Expenses	0.14	0.05	0.03	0.1	0.08	0.18
Other Current Assets	-	0.65	-	-	0.03	-
Total Current Assets	1.09	1.04	0.35	0.43	9.99	3
Property, Plant & Equipment	8.99	9.06	12.39	12.5	3.97	0.95
Other Long-Term Assets	0.1	0.1	0.09	0.11	0.21	-
Total Assets	10.19	10.2	12.83	13.05	14.17	3.94
Accounts Payable	-	-	-	0.53	0.25	0.2
Accrued Expenses	0.06	0.05	0.05	-	0.09	0.05
Current Portion of Leases	0.04	0.04	0.03	0.03	-	-
Current Unearned Revenue	-	-	-	-	0.59	-
Other Current Liabilities	0.16	0.15	0.21	-	-	-
Total Current Liabilities	0.26	0.24	0.3	0.55	0.93	0.25
Long-Term Leases	0.05	0.06	0.1	0.14	-	-
Total Liabilities	0.31	0.3	0.4	0.69	0.93	0.25
Common Stock	18.31	17.97	17	16.11	15.22	4.81
Retained Earnings	-12.36	-12.1	-8.01	-7.12	-5.42	-1.89
Comprehensive Income & Other	3.92	4.02	3.44	3.37	3.43	0.77
Shareholders' Equity	9.88	9.9	12.43	12.36	13.24	3.69
Total Liabilities & Equity	10.19	10.2	12.83	13.05	14.17	3.94
Total Debt	0.09	0.1	0.14	0.17	-	-
Net Cash (Debt)	0.82	0.16	0.12	0.13	9.82	2.8
Net Cash Growth	-	38.39%	-7.30%	-98.71%	250.32%	-
Net Cash Per Share	0.02	0.01	0.01	0.01	0.64	0.37
Filing Date Shares Outstanding	45.36	45.36	25.32	20.32	19.46	14.19
Total Common Shares Outstanding	45.36	43.59	25.32	19.71	17.83	12.11
Working Capital	0.83	0.79	0.06	-0.12	9.05	2.75
Book Value Per Share	0.22	0.23	0.49	0.63	0.74	0.30
Tangible Book Value	9.88	9.9	12.43	12.36	13.24	3.69
Tangible Book Value Per Share	0.22	0.23	0.49	0.63	0.74	0.30
Machinery	0.04	0.04	0.04	0.58	0.2	-

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