KORE Mining Ltd. (KOREF)

KORE Mining Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	0	0	0.02	0.74	3.59	4.91
Cash & Short-Term Investments	0	0	0.02	0.74	3.59	4.91
Cash Growth	-42.55%	-78.66%	-97.01%	-79.31%	-26.77%	56.57%
Other Receivables	0.06	0.04	0.02	0.23	0.19	0.09
Receivables	0.06	0.04	0.02	0.23	0.19	0.09
Prepaid Expenses	0.38	0.28	0.01	0.09	0.13	0.27
Total Current Assets	0.44	0.32	0.05	1.06	3.91	5.27
Property, Plant & Equipment	1.94	2.01	1.89	2.02	2.08	3
Other Long-Term Assets	-	-	0.19	0.24	0.23	0.11
Total Assets	2.38	2.33	2.13	3.32	6.21	8.38
Accounts Payable	0.88	1.94	0.48	0.65	0.75	1.33
Accrued Expenses	1.99	0.03	0.05	0.02	-	-
Short-Term Debt	0.37	0.36	0.3	-	-	-
Current Portion of Leases	-	-	0.02	0.08	0.22	0.11
Total Current Liabilities	3.25	2.33	0.84	0.75	0.96	1.44
Total Liabilities	3.25	2.33	0.84	0.75	0.96	1.44
Common Stock	19.48	19.48	19.42	19.42	18.72	22.22
Retained Earnings	-25.38	-24.56	-23.01	-21.44	-17.23	-17.52
Comprehensive Income & Other	5.02	5.08	4.88	4.6	3.76	2.24
Shareholders' Equity	-0.88	0	1.29	2.57	5.25	6.94
Total Liabilities & Equity	2.38	2.33	2.13	3.32	6.21	8.38
Total Debt	0.37	0.36	0.31	0.08	0.22	0.11
Net Cash (Debt)	-0.37	-0.36	-0.29	0.66	3.38	4.8
Net Cash Growth	-	-	-	-80.31%	-29.65%	53.18%
Net Cash Per Share	-0.01	-0.01	-0.01	0.03	0.15	0.24
Filing Date Shares Outstanding	40.49	40.49	40.49	40.37	23.07	21.21
Total Common Shares Outstanding	40.49	40.49	40.37	40.37	22.97	21.21
Working Capital	-2.82	-2.01	-0.79	0.31	2.94	3.83
Book Value Per Share	-0.02	0.00	0.03	0.06	0.23	0.33
Tangible Book Value	-0.88	0	1.29	2.57	5.25	6.94
Tangible Book Value Per Share	-0.02	0.00	0.03	0.06	0.23	0.33
Machinery	0.12	0.12	0.17	0.17	0.16	0.07

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