Alaska Energy Metals 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	1.07	1.28	3.94	0.4	0.8	0.39
Short-Term Investments	-	-	0.44	1.75	1.26	1.25
Cash & Short-Term Investments	1.07	1.28	4.38	2.15	2.06	1.64
Cash Growth	-77.24%	-70.67%	104.08%	4.35%	25.11%	36.09%
Accounts Receivable	0.1	0.16	0.08	0.11	0.21	0.57
Other Receivables	-	-	-	0.05	0.03	0.03
Total Trade Receivables	0.1	0.16	0.08	0.16	0.25	0.59
Other Current Assets	0.04	0.21	0.7	0.05	0.2	0.05
Total Current Assets	1.21	1.66	5.16	2.35	2.5	2.29
Net Property, Plant & Equipment	-	-	0.05	0.08	0.06	0.13
Other Long-Term Assets	26.37	25.85	17.37	3.86	4.25	4.2
Total Assets	27.58	27.51	22.58	6.28	6.81	6.62
Accounts Payable	1.19	1.01	0.67	0.21	0.4	0.8
Current Portion of Leases	-	-	0.03	0.02	0.08	0.08
Unearned Revenue	-	-	-	0.14	-	0.01
Other Current Liabilities	0.52	0.14	0.28	0.63	0.06	0.03
Total Current Liabilities	1.71	1.14	0.97	1	0.53	0.92
Long-Term Debt	-	-	-	-	-	0.32
Long-Term Leases	-	-	0.03	0.06	-	0.07
Other Long-Term Liabilities	0.22	0.22	-	-	-	-
Total Long-Term Liabilities	0.22	0.22	0.03	0.06	-	0.39
Total Liabilities	1.93	1.36	1	1.06	0.53	1.32
Common Stock	81.71	80.04	70.21	47.27	47.07	44.37
Additional Paid-in Capital	12.57	12.08	9.57	6.57	6.44	6.13
Accumulated Other Comprehensive Income	0.73	1.25	0.18	-0.03	-0.34	-0.44
Retained Earnings	-69.36	-67.22	-58.38	-48.59	-46.89	-44.75
Shareholders' Equity	25.65	26.15	21.58	5.23	6.28	5.31
Total Liabilities & Equity	27.58	27.51	22.58	6.28	6.81	6.62
Total Debt	-	0	0.05	0.08	0.08	0.48
Net Cash (Debt)	1.07	1.28	4.33	2.07	1.98	1.17
Net Cash Growth	-16.64%	-70.30%	109.14%	4.59%	69.36%	18.99%
Net Cash Per Share	0.01	0.01	0.12	0.13	0.14	0.11
Book Value	25.65	26.15	21.58	5.23	6.28	5.31
Book Value Per Share	0.16	0.23	0.60	0.34	0.43	0.48
Tangible Book Value	25.65	26.15	21.58	5.23	6.28	5.31
Tangible Book Value Per Share	0.16	0.23	0.60	0.34	0.43	0.48

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.