BeMetals 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	2015 - 2019
Period Ending	Mar '25 Mar 31, 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	2015 - 2019
Cash & Equivalents	2.01	2.71	0.56	6.01	6.37	3.21	Upgrade
Short-Term Investments	0.05	0.05	0.05	0.03	0.03	0.03	Upgrade
Cash & Short-Term Investments	2.06	2.76	0.61	6.04	6.4	3.24	Upgrade
Cash Growth	20.61%	353.03%	-89.92%	-5.68%	97.78%	160.59%	Upgrade
Other Receivables	0.04	0.04	0.33	0.13	0.16	0.01	Upgrade
Receivables	0.04	0.04	0.33	0.13	0.16	0.01	Upgrade
Prepaid Expenses	0.04	0.04	0.05	0.11	0.05	0.03	Upgrade
Total Current Assets	2.13	2.84	0.98	6.27	6.61	3.28	Upgrade
Property, Plant & Equipment	33.1	32.81	29.03	22.05	24.39	9.16	Upgrade
Long-Term Investments	0.47	0.38	0.14	0.28	0.46	0.51	Upgrade
Other Long-Term Assets	0.35	0.21	0.2	0.35	4.53	3.39	Upgrade
Total Assets	36.05	36.24	30.35	28.95	35.98	16.33	Upgrade
Accounts Payable	0.09	0.09	0.21	0.38	0.14	0.08	Upgrade
Short-Term Debt	8.13	8.04	-	-	-	-	Upgrade
Total Current Liabilities	8.22	8.12	0.21	0.38	0.14	0.08	Upgrade
Long-Term Debt	4.36	4.19	9.34	6.9	-	-	Upgrade
Other Long-Term Liabilities	0.03	0.02	0.01	-	-	-	Upgrade
Total Liabilities	12.61	12.34	9.56	7.28	0.14	0.08	Upgrade
Common Stock	45.93	45.93	40.91	40.91	40.91	20.35	Upgrade
Retained Earnings	-28.55	-28.01	-25.19	-23.2	-8.46	-5.94	Upgrade
Comprehensive Income & Other	6.07	5.98	5.07	3.96	3.4	1.84	Upgrade
Shareholders' Equity	23.44	23.89	20.78	21.67	35.85	16.25	Upgrade
Total Liabilities & Equity	36.05	36.24	30.35	28.95	35.98	16.33	Upgrade
Total Debt	12.48	12.23	9.34	6.9	-	-	Upgrade
Net Cash (Debt)	-10.43	-9.47	-8.73	-0.87	6.4	3.24	Upgrade
Net Cash Growth	-	-	-	-	97.78%	160.59%	Upgrade
Net Cash Per Share	-0.05	-0.05	-0.05	-0.00	0.04	0.03	Upgrade
Filing Date Shares Outstanding	228.85	228.85	177.35	177.35	177.35	175.19	Upgrade
Total Common Shares Outstanding	228.85	228.85	177.35	177.35	177.35	124.3	Upgrade
Working Capital	-6.09	-5.28	0.77	5.9	6.47	3.2	Upgrade
Book Value Per Share	0.10	0.10	0.12	0.12	0.20	0.13	Upgrade
Tangible Book Value	23.44	23.89	20.78	21.67	35.85	16.25	Upgrade
Tangible Book Value Per Share	0.10	0.10	0.12	0.12	0.20	0.13	Upgrade

Updated Nov 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.