West Vault Mining Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.54	0.54	0.55	6.33	7.15	2.14
Short-Term Investments	2.11	3.27	4.04	-	-	-
Cash & Short-Term Investments	2.66	3.81	4.58	6.33	7.15	2.14
Cash Growth	-29.34%	-16.80%	-27.57%	-11.46%	233.89%	4043.83%
Other Receivables	0	0.01	0.01	0.02	0.01	0.01
Receivables	0	0.01	0.01	0.02	0.01	0.01
Prepaid Expenses	0.06	0.08	0.09	0.07	0.07	0.05
Total Current Assets	2.72	3.9	4.68	6.41	7.22	2.21
Property, Plant & Equipment	50.22	51.34	46.64	47.16	43.46	42.58
Other Intangible Assets	0.09	0.09	0.09	-	-	-
Other Long-Term Assets	0.29	0.3	0.28	0.28	0.24	0.23
Total Assets	53.32	55.63	51.69	53.85	50.92	45.02
Accounts Payable	0.2	0.25	0.26	0.42	0.19	0.46
Total Current Liabilities	0.2	0.25	0.26	0.42	0.19	0.46
Long-Term Unearned Revenue	13.43	12.85	10.65	9.83	8.29	-
Other Long-Term Liabilities	0.38	0.19	0.14	0.09	0.07	0.07
Total Liabilities	14.01	13.29	11.05	10.34	8.55	0.53
Common Stock	74.76	74.73	74.7	74.85	74.73	74.56
Retained Earnings	-46.27	-44.69	-42.11	-40.61	-39.59	-37.87
Comprehensive Income & Other	10.81	12.3	8.06	9.27	7.23	7.81
Total Common Equity	39.31	42.34	40.64	43.51	42.37	44.5
Shareholders' Equity	39.31	42.34	40.64	43.51	42.37	44.5
Total Liabilities & Equity	53.32	55.63	51.69	53.85	50.92	45.02
Net Cash (Debt)	2.66	3.81	4.58	6.33	7.15	2.14
Net Cash Growth	-29.34%	-16.80%	-27.57%	-11.46%	233.89%	4043.83%
Net Cash Per Share	0.05	0.07	0.08	0.11	0.12	0.04
Filing Date Shares Outstanding	58	58	57.96	58.22	58.09	57.99
Total Common Shares Outstanding	58	57.96	57.92	58.09	58.09	57.99
Working Capital	2.52	3.65	4.42	5.98	7.04	1.75
Book Value Per Share	0.68	0.73	0.70	0.75	0.73	0.77
Tangible Book Value	39.22	42.25	40.55	43.51	42.37	44.5
Tangible Book Value Per Share	0.68	0.73	0.70	0.75	0.73	0.77

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