XTM Inc. 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	0.03	0.06	0.09	2.69	8.38	0.29
Cash & Short-Term Investments	0.03	0.06	0.09	2.69	8.38	0.29
Cash Growth	17.87%	-31.85%	-96.50%	-67.94%	2832.78%	11491.77%
Accounts Receivable	0.67	0.91	0.85	0.64	0.73	0.11
Other Receivables	0.86	2.46	0.74	0.68	0.49	0.38
Receivables	1.54	3.37	1.58	1.32	1.22	0.48
Inventory	0.04	0.07	0.42	0.01	-	-
Prepaid Expenses	0.45	0.42	0.45	0.28	0.11	0.15
Restricted Cash	52.87	65.43	49.97	51.27	27.07	6.15
Total Current Assets	54.93	69.34	52.52	55.57	36.78	7.08
Property, Plant & Equipment	0.03	0.92	0.72	0.22	0.27	0.13
Goodwill	0.92	0.92	3.13	0.92	0.92	0.92
Other Intangible Assets	-	5.99	7.04	0.08	0.13	0.23
Other Long-Term Assets	-	0	0.14	-	-	-
Total Assets	55.88	77.18	63.55	56.79	38.11	8.35
Accounts Payable	12.06	11.12	7.5	1.29	0.83	0.63
Accrued Expenses	0.13	0.15	0.02	0.01	0.01	-
Short-Term Debt	0.7	5.2	2.26	0.16	0.3	0.59
Current Portion of Long-Term Debt	8.39	-	-	0.06	0.06	0.06
Current Portion of Leases	-	0.16	0.25	0.09	0.09	0.07
Current Unearned Revenue	0.76	1.15	1.1	0.46	-	-
Other Current Liabilities	72.77	76.95	57.11	52.53	28.12	6.15
Total Current Liabilities	94.8	94.73	68.24	54.6	29.41	7.5
Long-Term Debt	1.11	9.75	1.54	-	-	-
Long-Term Leases	-	0.6	0.01	-	0.09	-
Other Long-Term Liabilities	-	1.18	1.09	-	-	-
Total Liabilities	95.91	106.26	70.88	54.6	29.5	7.5
Common Stock	28.5	27.8	26.47	18.08	17.37	6.19
Additional Paid-In Capital	2.67	2.15	1.13	0.61	0.24	0.34
Retained Earnings	-71.4	-58.96	-35.61	-19.52	-12.26	-6.47
Comprehensive Income & Other	0.2	-0.06	0.67	3.01	3.26	0.78
Shareholders' Equity	-40.03	-29.08	-7.33	2.19	8.61	0.84
Total Liabilities & Equity	55.88	77.18	63.55	56.79	38.11	8.35
Total Debt	10.19	15.71	4.06	0.31	0.54	0.72
Net Cash (Debt)	-10.16	-15.64	-3.97	2.38	7.85	-0.43
Net Cash Growth	-	-	-	-69.65%	-	-
Net Cash Per Share	-0.04	-0.07	-0.02	0.01	0.06	-0.00
Filing Date Shares Outstanding	279.23	223.92	208.76	171.57	167.83	116.81
Total Common Shares Outstanding	235.98	223.92	208.76	171.57	167.83	116.81
Working Capital	-39.87	-25.39	-15.72	0.97	7.37	-0.43
Book Value Per Share	-0.17	-0.13	-0.04	0.01	0.05	0.01
Tangible Book Value	-40.95	-35.99	-17.5	1.19	7.56	-0.3
Tangible Book Value Per Share	-0.17	-0.16	-0.08	0.01	0.05	-0.00
Machinery	0.26	0.7	0.73	0.3	0.21	0.15
Leasehold Improvements	-	-	-	-	-	0.09

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