Critical One Energy Inc. (FRA:4EF)

Critical One Energy Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	3.82	0.04	0.02	0.68	1.26	-
Short-Term Investments	0.99	0	0	0.01	0.04	0.85
Cash & Short-Term Investments	4.8	0.04	0.02	0.69	1.3	0.85
Cash Growth	16349.34%	106.17%	-96.86%	-46.92%	51.84%	-
Other Receivables	0.1	0.04	0.26	0.12	0.02	-
Receivables	0.1	0.04	0.26	0.12	0.02	-
Prepaid Expenses	0.11	0.06	0.01	0.19	0.01	-
Total Current Assets	5.01	0.14	0.3	1	1.33	0.85
Property, Plant & Equipment	3.08	2.86	2.1	2.68	0.2	-
Total Assets	8.09	3	2.4	3.68	1.53	0.85
Accounts Payable	0.22	0.53	0.51	0.04	0.03	0.01
Accrued Expenses	0.02	0.02	0.02	0.01	-	0.04
Current Income Taxes Payable	-	-	-	-	-	0.61
Current Unearned Revenue	0.2	0.2	0.04	-	-	-
Total Current Liabilities	0.44	0.75	0.57	0.04	0.03	0.66
Total Liabilities	0.44	0.75	0.57	0.04	0.03	0.66
Common Stock	17.71	12.42	10.96	8.23	4.97	3.98
Additional Paid-In Capital	2.05	1.91	1.44	0.91	-	-
Retained Earnings	-13.56	-12.39	-10.71	-5.9	-3.78	-3.79
Comprehensive Income & Other	1.45	0.31	0.13	0.41	0.3	-
Shareholders' Equity	7.66	2.25	1.83	3.64	1.5	0.19
Total Liabilities & Equity	8.09	3	2.4	3.68	1.53	0.85
Net Cash (Debt)	4.8	0.04	0.02	0.69	1.3	0.85
Net Cash Growth	16349.34%	106.17%	-96.86%	-46.92%	51.84%	-
Net Cash Per Share	0.13	0.00	0.00	0.04	0.22	0.28
Filing Date Shares Outstanding	50.42	35.13	30.94	23.48	17.29	4
Total Common Shares Outstanding	50.42	31.8	26.62	19.84	9.24	4
Working Capital	4.58	-0.61	-0.27	0.95	1.3	0.19
Book Value Per Share	0.15	0.07	0.07	0.18	0.16	0.05
Tangible Book Value	7.66	2.25	1.83	3.64	1.5	0.19
Tangible Book Value Per Share	0.15	0.07	0.07	0.18	0.16	0.05
Machinery	0	0.01	0.01	0.01	-	-

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