M3 Metals Corp. (MLGCF)

M3 Metals Balance Sheet

Financials in millions CAD. Fiscal year is September - August.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cash & Equivalents	0.1	0.22	0.7	0.77	0.12	0.08
Short-Term Investments	0.74	1	0.43	0.51	0.21	-
Cash & Short-Term Investments	0.85	1.22	1.13	1.28	0.34	0.08
Cash Growth	-42.87%	8.36%	-11.66%	281.28%	319.84%	-93.06%
Other Receivables	0	0.01	0.01	0	0.01	0
Receivables	0	0.01	0.01	0	0.01	0
Prepaid Expenses	0.02	0.04	0.11	0.02	0.02	0.02
Other Current Assets	-	-	-	-	0.49	-
Total Current Assets	0.87	1.27	1.25	1.3	0.85	0.1
Property, Plant & Equipment	1.38	1.39	0.16	0.17	0.21	3.06
Total Assets	2.25	2.65	1.4	1.47	1.06	3.16
Accounts Payable	0	0.01	0.01	0.32	0.15	0.1
Accrued Expenses	0.08	0.1	0.09	0.09	0.09	0.09
Current Income Taxes Payable	-	0.03	-	-	-	-
Total Current Liabilities	0.08	0.14	0.11	0.42	0.24	0.19
Total Liabilities	0.08	0.14	0.11	0.42	0.24	0.19
Common Stock	44.91	44.91	43.75	42.55	42.41	41.58
Retained Earnings	-43.07	-42.72	-42.78	-42.27	-42.35	-40.2
Comprehensive Income & Other	0.32	0.32	0.32	0.76	0.76	1.59
Shareholders' Equity	2.17	2.52	1.3	1.05	0.82	2.97
Total Liabilities & Equity	2.25	2.65	1.4	1.47	1.06	3.16
Net Cash (Debt)	0.85	1.22	1.13	1.28	0.34	0.08
Net Cash Growth	-42.87%	8.36%	-11.66%	281.28%	319.84%	-93.06%
Net Cash Per Share	0.08	0.12	0.19	0.41	0.11	0.03
Filing Date Shares Outstanding	10.27	10.27	10.27	3.27	3.07	3.06
Total Common Shares Outstanding	10.27	10.27	8.27	3.27	3.06	3.06
Working Capital	0.78	1.13	1.14	0.88	0.61	-0.09
Book Value Per Share	0.21	0.24	0.16	0.32	0.27	0.97
Tangible Book Value	2.17	2.52	1.3	1.05	0.82	2.97
Tangible Book Value Per Share	0.21	0.24	0.16	0.32	0.27	0.97
Machinery	0.16	0.16	0.16	0.16	0.16	0.16

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