MCF Energy 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	0.35	1.74	8.1	9.96	0	0.03
Cash & Short-Term Investments	0.35	1.74	8.1	9.96	0	0.03
Cash Growth	-90.39%	-78.50%	-18.73%	1338609.68%	-97.49%	-96.03%
Other Receivables	-	-	-	-	0	0
Receivables	-	-	-	-	0	0
Prepaid Expenses	-	-	-	-	-	0.06
Other Current Assets	0.07	0.14	0.21	0.03	-	-
Total Current Assets	0.42	1.88	8.3	9.99	0	0.09
Property, Plant & Equipment	17.96	27.95	19.32	-	-	-
Long-Term Investments	5.79	4.43	4.37	-	-	-
Long-Term Deferred Charges	-	-	-	1.08	-	-
Other Long-Term Assets	2.2	1.94	3.18	-	-	-
Total Assets	26.37	36.19	35.17	11.07	0	0.09
Accounts Payable	0.81	1.17	1.69	0.53	0.07	0.09
Accrued Expenses	0.55	0.06	0.06	0.04	0.05	0.02
Short-Term Debt	-	-	-	2.65	0.13	-
Current Portion of Long-Term Debt	-	-	-	-	-	0.1
Other Current Liabilities	1.16	1.67	5.35	-	-	-
Total Current Liabilities	2.52	2.9	7.1	3.22	0.25	0.21
Long-Term Deferred Tax Liabilities	3.99	5.77	3.57	-	-	-
Other Long-Term Liabilities	0.09	2.5	0.05	-	-	-
Total Liabilities	6.6	11.17	10.72	3.22	0.25	0.21
Common Stock	50.43	49.28	37.71	5.56	5.32	5.32
Retained Earnings	-37.49	-29.79	-17.61	-6.8	-6.28	-6.15
Comprehensive Income & Other	6.83	5.54	4.34	9.08	0.71	0.71
Shareholders' Equity	19.77	25.03	24.45	7.85	-0.25	-0.12
Total Liabilities & Equity	26.37	36.19	35.17	11.07	0	0.09
Total Debt	-	-	-	2.65	0.13	0.1
Net Cash (Debt)	0.35	1.74	8.1	7.31	-0.13	-0.07
Net Cash Growth	-90.39%	-78.50%	10.80%	-	-	-
Net Cash Per Share	0.00	0.01	0.04	0.06	-0.00	-0.00
Filing Date Shares Outstanding	307.89	283.9	243.61	184.22	112.47	112.47
Total Common Shares Outstanding	307.89	283.9	222.8	115.47	112.47	112.47
Working Capital	-2.09	-1.02	1.2	6.77	-0.25	-0.12
Book Value Per Share	0.06	0.09	0.11	0.07	-0.00	-0.00
Tangible Book Value	19.77	25.03	24.45	7.85	-0.25	-0.12
Tangible Book Value Per Share	0.06	0.09	0.11	0.07	-0.00	-0.00

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