EnWave 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	2.55	6.36	4.76	4.17	6.2	11.79
Cash & Short-Term Investments	2.55	6.36	4.76	4.17	6.2	11.79
Cash Growth	-36.10%	33.54%	14.17%	-32.71%	-47.42%	-19.86%
Accounts Receivable	4.96	4.63	0.94	2	2.84	3.7
Other Receivables	-	-	-	0.78	0.63	1.08
Receivables	5.86	5.54	1.92	3.76	3.98	5.62
Inventory	3.01	1.4	2.7	3.35	6.62	5.72
Prepaid Expenses	0.5	0.65	0.47	0.37	0.59	0.71
Restricted Cash	0.04	0.04	0.09	0.42	0.61	0.29
Total Current Assets	11.95	13.99	9.94	12.08	18	24.13
Property, Plant & Equipment	3.54	3.71	3.1	3.44	7.51	5.94
Other Intangible Assets	-	-	-	-	0.02	0.21
Other Long-Term Assets	0.14	0.15	0.06	0.06	0.05	0.08
Total Assets	16.5	18.55	13.15	16.03	25.85	30.64
Accounts Payable	1.59	2.08	0.93	0.71	1.39	1.76
Accrued Expenses	0.47	1.16	0.75	1.6	2.37	2.48
Current Portion of Long-Term Debt	0.35	0.38	-	-	0	-
Current Portion of Leases	0.49	0.47	0.58	0.41	0.82	0.75
Current Unearned Revenue	0.38	0.03	0.32	0.57	1.31	1.32
Other Current Liabilities	0.17	0.18	0.15	0.2	0.72	0.31
Total Current Liabilities	3.44	4.3	2.73	3.5	6.62	6.62
Long-Term Debt	-	-	-	-	0.22	0.19
Long-Term Leases	2.13	2.26	1	0.97	1.38	0.84
Other Long-Term Liabilities	-	-	-	-	-	0.01
Total Liabilities	5.57	6.56	3.73	4.47	8.22	7.65
Common Stock	82.77	82.76	79.97	79.81	79.56	79.27
Additional Paid-In Capital	12.74	12.69	12.51	12.42	11.08	10.23
Retained Earnings	-85.12	-84	-83.59	-81.19	-74.68	-67.75
Comprehensive Income & Other	0.54	0.54	0.52	0.52	1.67	1.23
Total Common Equity	10.93	11.99	9.42	11.56	17.63	22.99
Shareholders' Equity	10.93	11.99	9.42	11.56	17.63	22.99
Total Liabilities & Equity	16.5	18.55	13.15	16.03	25.85	30.64
Total Debt	2.96	3.11	1.57	1.38	2.43	1.78
Net Cash (Debt)	-0.42	3.25	3.19	2.79	3.77	10.01
Net Cash Growth	-	2.07%	14.39%	-26.11%	-62.31%	-19.29%
Net Cash Per Share	-0.00	0.03	0.03	0.03	0.03	0.09
Filing Date Shares Outstanding	118.72	118.71	110.83	110.7	110.44	110.21
Total Common Shares Outstanding	118.72	118.71	110.83	110.7	110.44	110.21
Working Capital	8.52	9.7	7.21	8.58	11.38	17.51
Book Value Per Share	0.09	0.10	0.09	0.10	0.16	0.21
Tangible Book Value	10.93	11.99	9.42	11.56	17.61	22.78
Tangible Book Value Per Share	0.09	0.10	0.09	0.10	0.16	0.21
Machinery	-	1.95	2.05	2.01	11.21	8.81
Construction In Progress	-	-	-	-	-	1.77
Leasehold Improvements	-	2.27	2.2	2.21	2.91	1.41

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