Magna Mining Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	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	2018 - 2019
Cash & Equivalents	17.54	10.89	6.18	5.68	1.52	Upgrade
Short-Term Investments	0.04	0.04	-	-	-	Upgrade
Cash & Short-Term Investments	17.58	10.93	6.18	5.68	1.52	Upgrade
Cash Growth	60.79%	77.02%	8.67%	273.61%	829.26%	Upgrade
Accounts Receivable	1.37	-	-	-	-	Upgrade
Other Receivables	1.65	0.89	0.62	0.5	0.06	Upgrade
Receivables	3.03	0.89	0.62	0.5	0.06	Upgrade
Prepaid Expenses	0.21	0.11	0.11	0.05	0.07	Upgrade
Other Current Assets	0.2	-	-	-	0.39	Upgrade
Total Current Assets	21.02	11.93	6.91	6.23	2.05	Upgrade
Property, Plant & Equipment	17.65	17.65	0.12	0.1	0.04	Upgrade
Other Long-Term Assets	0.9	0.7	0.67	0.66	0.66	Upgrade
Total Assets	39.57	30.28	7.7	6.99	2.74	Upgrade
Accounts Payable	1.26	0.83	0.98	0.35	0.19	Upgrade
Accrued Expenses	2.35	0.79	0.67	0.52	0.67	Upgrade
Short-Term Debt	-	-	0.03	0.03	-	Upgrade
Current Portion of Leases	0.04	0.03	0.02	0.02	-	Upgrade
Current Unearned Revenue	-	2.94	-	0.33	0.01	Upgrade
Other Current Liabilities	-	-	2.65	0.26	-	Upgrade
Total Current Liabilities	3.64	4.59	4.35	1.51	0.87	Upgrade
Long-Term Debt	-	-	-	-	0.03	Upgrade
Long-Term Leases	0.01	0.01	0.01	0.03	-	Upgrade
Other Long-Term Liabilities	0.87	0.83	0.72	0.7	0.68	Upgrade
Total Liabilities	4.53	5.43	5.07	2.24	1.58	Upgrade
Common Stock	71.28	45.78	32.47	13.29	4.61	Upgrade
Retained Earnings	-41.62	-25.35	-33	-11.03	-4.27	Upgrade
Comprehensive Income & Other	5.37	4.41	3.16	2.49	0.82	Upgrade
Shareholders' Equity	35.04	24.85	2.62	4.75	1.17	Upgrade
Total Liabilities & Equity	39.57	30.28	7.7	6.99	2.74	Upgrade
Total Debt	0.05	0.04	0.06	0.08	0.03	Upgrade
Net Cash (Debt)	17.53	10.89	6.11	5.6	1.49	Upgrade
Net Cash Growth	60.99%	78.10%	9.10%	275.25%	-	Upgrade
Net Cash Per Share	0.10	0.07	0.07	0.10	0.04	Upgrade
Filing Date Shares Outstanding	203.53	163.38	161.49	71.75	27.12	Upgrade
Total Common Shares Outstanding	194.91	163.38	146.91	71.75	27.12	Upgrade
Working Capital	17.37	7.35	2.56	4.72	1.18	Upgrade
Book Value Per Share	0.18	0.15	0.02	0.07	0.04	Upgrade
Tangible Book Value	35.04	24.85	2.62	4.75	1.17	Upgrade
Tangible Book Value Per Share	0.18	0.15	0.02	0.07	0.04	Upgrade
Machinery	0.13	0.12	0.08	0.03	0.01	Upgrade

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