NXT Energy Solutions 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
Period Ending	Sep '25 Sep 30, 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
Cash & Equivalents	0.95	0.73	0.4	0.26	2.26	2.69
Short-Term Investments	-	-	-	-	0.55	0.34
Cash & Short-Term Investments	0.95	0.73	0.4	0.26	2.81	3.03
Cash Growth	0.41%	81.82%	52.49%	-90.62%	-7.38%	-54.34%
Accounts Receivable	5.43	0.02	1.74	-	0.81	0.8
Other Receivables	0.06	0.08	0.09	0.06	0.04	0.16
Receivables	5.49	0.11	1.83	0.06	0.84	0.97
Prepaid Expenses	0.16	0.27	0.05	0.04	0.07	0.08
Other Current Assets	-	-	-	-	0.19	-
Total Current Assets	6.6	1.11	2.28	0.36	3.91	4.07
Property, Plant & Equipment	2.71	2.88	1.18	1.8	2.57	2.7
Other Intangible Assets	8.5	9.77	11.47	13.17	14.87	16.29
Other Long-Term Assets	0.25	0.26	0.25	0.25	0.23	0.43
Total Assets	18.06	14.03	15.18	15.58	21.58	23.48
Accounts Payable	0.66	0.19	0.82	0.12	0.1	0.06
Accrued Expenses	1.11	1.04	1.02	1.16	0.4	0.38
Current Portion of Long-Term Debt	1.42	5.03	1.95	0.11	0.06	-
Current Portion of Leases	0.74	0.69	0.34	0.65	0.53	0.69
Current Unearned Revenue	0.07	0.84	-	-	-	0.13
Total Current Liabilities	4	7.79	4.13	2.04	1.1	1.26
Long-Term Debt	0.52	4.86	2.23	0.82	0.94	-
Long-Term Leases	1.02	1.61	0.25	0.6	1.37	1.4
Other Long-Term Liabilities	0.03	0.02	0.03	0.02	0.02	0.02
Total Liabilities	5.56	14.29	6.64	3.48	3.43	2.68
Common Stock	111.9	98.26	98.18	96.42	95.78	95.33
Additional Paid-In Capital	9.94	9.74	9.55	9.4	9.38	9.36
Retained Earnings	-109.34	-108.26	-99.19	-93.74	-87	-83.88
Total Common Equity	12.5	-0.26	8.55	12.09	18.16	20.8
Shareholders' Equity	12.5	-0.26	8.55	12.09	18.16	20.8
Total Liabilities & Equity	18.06	14.03	15.18	15.58	21.58	23.48
Total Debt	3.69	12.19	4.78	2.18	2.9	2.09
Net Cash (Debt)	-2.75	-11.46	-4.37	-1.92	-0.09	0.94
Net Cash Growth	-	-	-	-	-	-70.88%
Net Cash Per Share	-0.03	-0.15	-0.06	-0.03	-0.00	0.01
Filing Date Shares Outstanding	109.27	79.46	78.12	77.6	65.3	64.49
Total Common Shares Outstanding	109.25	78.5	78.03	68.95	65.25	64.44
Working Capital	2.6	-6.68	-1.85	-1.68	2.82	2.82
Book Value Per Share	0.11	-0.00	0.11	0.18	0.28	0.32
Tangible Book Value	4	-10.03	-2.92	-1.08	3.29	4.52
Tangible Book Value Per Share	0.04	-0.13	-0.04	-0.02	0.05	0.07
Machinery	-	2.62	2.72	2.69	2.69	2.69
Leasehold Improvements	-	0.52	1.06	1.06	1.08	1.08

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.