Probe Gold Inc. (TSX:PRB)

Probe Gold Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	46.97	21.82	25.23	23.56	28.87	30.74
Short-Term Investments	0.82	1.09	0.77	3.28	3.85	3.82
Cash & Short-Term Investments	47.79	22.91	26	26.84	32.71	34.56
Cash Growth	46.04%	-11.89%	-3.12%	-17.96%	-5.35%	-12.13%
Other Receivables	1.85	3.61	1.39	2.73	0.84	1.69
Receivables	1.85	3.61	1.39	2.73	0.84	1.69
Prepaid Expenses	0.46	0.28	0.08	0.18	0.07	0.11
Total Current Assets	50.1	26.8	27.47	29.75	33.62	36.36
Property, Plant & Equipment	5.64	5.7	0.98	1.15	0.84	0.78
Other Long-Term Assets	0.86	1.81	5.87	3.37	0.41	0.41
Total Assets	56.6	34.32	34.32	34.26	34.88	37.55
Accrued Expenses	0.2	1.37	0.73	1.15	0.98	0.41
Current Portion of Leases	0.12	0.11	0.1	0.07	0.12	0.06
Current Unearned Revenue	8.55	5.44	4.52	-	-	3.95
Other Current Liabilities	2.74	3.09	1.38	1.62	0.89	0.57
Total Current Liabilities	11.61	10.02	6.73	2.83	1.99	5
Long-Term Leases	0.25	0.31	0.42	0.51	0.28	0.2
Other Long-Term Liabilities	4.47	4.54	1.49	1.02	1.63	0.89
Total Liabilities	16.32	14.86	8.64	4.36	3.9	6.09
Common Stock	224.02	184.94	167.36	145.79	122.58	106.77
Additional Paid-In Capital	6.5	9.45	8.56	8.89	6.94	9.22
Retained Earnings	-190.24	-174.93	-153.91	-128.46	-99.62	-86.82
Comprehensive Income & Other	-	-	3.68	3.68	1.07	2.28
Shareholders' Equity	40.28	19.45	25.68	29.9	30.98	31.46
Total Liabilities & Equity	56.6	34.32	34.32	34.26	34.88	37.55
Total Debt	0.36	0.42	0.51	0.58	0.4	0.26
Net Cash (Debt)	47.43	22.49	25.49	26.26	32.32	34.3
Net Cash Growth	47.03%	-11.75%	-2.94%	-18.74%	-5.78%	-12.13%
Net Cash Per Share	0.25	0.13	0.16	0.17	0.25	0.27
Filing Date Shares Outstanding	204	183.51	167.39	152.15	145.31	130.22
Total Common Shares Outstanding	204	181.15	166.71	151.41	138.61	130.22
Working Capital	38.49	16.78	20.74	26.92	31.63	31.36
Book Value Per Share	0.20	0.11	0.15	0.20	0.22	0.24
Tangible Book Value	40.28	19.45	25.68	29.9	30.98	31.46
Tangible Book Value Per Share	0.20	0.11	0.15	0.20	0.22	0.24
Land	0.07	0.07	-	-	-	-
Buildings	0.94	0.93	0.47	0.47	0.36	0.36
Machinery	4.94	4.92	0.55	0.52	0.49	0.45

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