Waraba Gold Limited (WARAD)

Waraba Gold Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Apr 30, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021	Jul 31, 2020
Cash & Equivalents	0.08	0.43	0.56	0.65	3.04	0.11
Cash & Short-Term Investments	0.08	0.43	0.56	0.65	3.04	0.11
Cash Growth	-67.90%	-22.63%	-13.46%	-78.64%	2743.19%	-9.28%
Other Receivables	0.01	0.01	0.03	0.02	0.03	0.09
Receivables	0.01	0.01	0.03	0.02	0.03	0.09
Prepaid Expenses	0	0	0	0.01	-	-
Total Current Assets	0.1	0.45	0.59	0.68	3.06	0.19
Property, Plant & Equipment	0.04	0.07	0.12	0.17	0.2	-
Other Intangible Assets	0.01	0.02	0.03	0.04	0.04	-
Total Assets	0.57	0.53	0.75	0.9	3.3	0.19
Accounts Payable	0.33	0.18	0.2	0.39	0.15	0.01
Accrued Expenses	0.47	0.27	0.05	0.1	0.05	0.01
Short-Term Debt	0.42	-	-	0.18	0.34	-
Total Current Liabilities	1.21	0.46	0.25	0.67	0.54	0.01
Total Liabilities	1.21	0.46	0.25	0.67	0.54	0.01
Common Stock	19.94	19.94	18.86	17.76	17.76	1.34
Additional Paid-In Capital	-	-	-	-	-	0.07
Retained Earnings	-20.19	-19.53	-18.22	-17.12	-14.82	-1.24
Comprehensive Income & Other	0.38	0.38	0.39	-	-	-
Total Common Equity	0.13	0.78	1.03	0.64	2.94	0.18
Minority Interest	-0.77	-0.71	-0.53	-0.41	-0.18	-
Shareholders' Equity	-0.64	0.08	0.5	0.23	2.77	0.18
Total Liabilities & Equity	0.57	0.53	0.75	0.9	3.3	0.19
Total Debt	0.42	-	-	0.18	0.34	-
Net Cash (Debt)	-0.34	0.43	0.56	0.47	2.69	0.11
Net Cash Growth	-	-22.63%	19.06%	-82.49%	2420.80%	-9.28%
Net Cash Per Share	-0.04	0.06	0.09	0.08	0.72	0.06
Filing Date Shares Outstanding	9.02	9.02	6.95	6.15	6.15	2.16
Total Common Shares Outstanding	9.02	9.02	6.95	6.15	6.15	2.16
Working Capital	-1.12	-0.01	0.34	0.02	2.52	0.18
Book Value Per Share	0.01	0.09	0.15	0.10	0.48	0.08
Tangible Book Value	0.12	0.76	1	0.6	2.9	0.18
Tangible Book Value Per Share	0.01	0.08	0.14	0.10	0.47	0.08
Machinery	0.27	0.27	0.27	0.26	0.22	-

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