Quantum Secure Encryption Corp. (QSEGF)

Quantum Secure Encryption Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Cash & Equivalents	2.8	0.9	1.08	0.05	0.19	0
Short-Term Investments	-	-	-	0	1	-
Cash & Short-Term Investments	2.8	0.9	1.08	0.05	1.2	0
Cash Growth	65.97%	-16.14%	2026.65%	-95.77%	119563200.00%	-
Accounts Receivable	0.21	0.18	0.04	-	-	-
Other Receivables	-	-	-	0.04	0.02	0
Receivables	0.21	0.18	0.04	0.04	0.02	0
Prepaid Expenses	0.04	0.03	0.03	0.05	-	0.01
Other Current Assets	-	0.05	0.68	-	-	-
Total Current Assets	3.05	1.17	1.82	0.15	1.22	0.01
Goodwill	0.38	0.38	-	-	-	-
Other Intangible Assets	1.47	1.6	0	-	-	-
Total Assets	4.9	3.15	1.82	0.15	1.22	0.01
Accounts Payable	0.28	0.23	0.07	0.23	0.13	0
Accrued Expenses	0	0	0.41	0.01	-	-
Short-Term Debt	0.05	0.05	-	-	-	0.01
Current Unearned Revenue	0.04	0.07	-	-	-	-
Other Current Liabilities	-	-	-	0.12	-	-
Total Current Liabilities	0.37	0.35	0.49	0.36	0.13	0.01
Long-Term Deferred Tax Liabilities	0.48	0.48	-	-	-	-
Total Liabilities	0.85	0.83	0.49	0.36	0.13	0.01
Common Stock	22.09	18.67	13.65	2.14	1.28	0
Retained Earnings	-19.93	-18.63	-15	-3.57	-0.37	-0
Comprehensive Income & Other	1.89	2.28	2.68	1.23	0.17	-
Shareholders' Equity	4.05	2.32	1.33	-0.21	1.09	-0
Total Liabilities & Equity	4.9	3.15	1.82	0.15	1.22	0.01
Total Debt	0.05	0.05	-	-	-	0.01
Net Cash (Debt)	2.75	0.85	1.08	0.05	1.2	-0.01
Net Cash Growth	240.07%	-20.79%	2026.65%	-95.77%	-	-
Net Cash Per Share	0.05	0.02	0.02	0.00	0.07	-
Filing Date Shares Outstanding	68.09	68.09	52.69	40.39	37	-
Total Common Shares Outstanding	68.09	59.89	50.7	39	37	-
Working Capital	2.69	0.82	1.33	-0.21	1.09	-0
Book Value Per Share	0.06	0.04	0.03	-0.01	0.03	-
Tangible Book Value	2.2	0.34	1.33	-0.21	1.09	-0
Tangible Book Value Per Share	0.03	0.01	0.03	-0.01	0.03	-

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