Klondike Silver Corp. (KLSVF)

Klondike Silver Balance Sheet

Financials in millions CAD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb 28, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021	May 31, 2020
Cash & Equivalents	0	0	0	0.16	1.8	0
Cash & Short-Term Investments	0	0	0	0.16	1.8	0
Cash Growth	-44.18%	1232.71%	-99.93%	-91.27%	89233.28%	-94.20%
Other Receivables	0.07	0.07	0.26	0.03	0.05	0.01
Receivables	0.07	0.07	0.26	0.03	0.05	0.01
Prepaid Expenses	0	0	0.02	0.01	0.01	0
Total Current Assets	0.07	0.07	0.29	0.2	1.86	0.01
Property, Plant & Equipment	17.94	17.95	17.71	17.36	15.34	13.57
Other Long-Term Assets	0.25	0.27	0.27	0.3	0.35	0.2
Total Assets	18.27	18.29	18.27	17.86	17.56	13.78
Accounts Payable	0.41	0.29	0.14	0.06	0.15	0.22
Accrued Expenses	0.84	0.04	0.06	0.04	0.49	0.01
Short-Term Debt	0.65	0.52	0.52	0.15	0.15	0.29
Current Portion of Long-Term Debt	2.62	2.34	0.02	0.02	-	-
Other Current Liabilities	0.12	0.96	0.91	0.78	0.11	0.19
Total Current Liabilities	4.64	4.15	1.66	1.04	0.89	0.72
Long-Term Debt	-	-	1.98	1.32	1.14	1.35
Other Long-Term Liabilities	0.43	0.43	0.41	0.39	0.37	0.35
Total Liabilities	5.06	4.58	4.04	2.75	2.4	2.42
Common Stock	40.91	40.9	40.71	40.64	39.74	34.44
Retained Earnings	-33.53	-33.01	-31.94	-30.83	-29.95	-27.52
Comprehensive Income & Other	5.83	5.82	5.45	5.3	5.36	4.45
Shareholders' Equity	13.2	13.71	14.22	15.12	15.15	11.36
Total Liabilities & Equity	18.27	18.29	18.27	17.86	17.56	13.78
Total Debt	3.27	2.86	2.52	1.48	1.29	1.64
Net Cash (Debt)	-3.27	-2.86	-2.52	-1.33	0.51	-1.64
Net Cash Per Share	-0.01	-0.01	-0.01	-0.01	0.00	-0.01
Filing Date Shares Outstanding	268.88	268.88	262.96	262.16	245.16	158.73
Total Common Shares Outstanding	268.88	268.59	262.96	261.36	245.16	158.73
Working Capital	-4.57	-4.08	-1.37	-0.84	0.97	-0.71
Book Value Per Share	0.05	0.05	0.05	0.06	0.06	0.07
Tangible Book Value	13.2	13.71	14.22	15.12	15.15	11.36
Tangible Book Value Per Share	0.05	0.05	0.05	0.06	0.06	0.07
Land	-	0.06	0.06	0.06	0.06	0.06
Machinery	-	1.63	1.61	1.6	1.91	1.7

Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.