Blue Star Gold Corp. (TSXV:BAU)

Blue Star Gold Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Cash & Equivalents	2.44	0.85	3.49	1.06	2.43	0.13
Cash & Short-Term Investments	2.44	0.85	3.49	1.06	2.43	0.13
Cash Growth	159.17%	-75.75%	230.54%	-56.64%	1800.31%	35.17%
Other Receivables	0.44	0.05	0.02	0.04	0.14	0.34
Receivables	0.44	0.05	0.02	0.04	0.14	0.34
Other Current Assets	0.2	0.23	0.19	0.14	0.3	0.28
Total Current Assets	3.08	1.13	3.69	1.24	2.87	0.75
Property, Plant & Equipment	2.12	1.69	1.66	23.6	17.89	11.28
Other Long-Term Assets	2.63	2.63	2.69	3.07	2.99	2.76
Total Assets	7.84	5.45	8.04	27.91	23.75	14.78
Accounts Payable	0.42	0.21	0.08	0.12	0.12	0.47
Accrued Expenses	0.27	0.2	0.08	0.07	0.03	0.62
Current Portion of Long-Term Debt	-	-	-	2.21	2.28	1.55
Current Portion of Leases	0.01	0.11	0.12	0.05	0.15	0.15
Other Current Liabilities	-	1.22	0.17	0.17	0.17	0.04
Total Current Liabilities	0.7	1.74	0.45	2.62	2.75	2.83
Long-Term Debt	2.15	1.92	1.65	-	-	5.59
Long-Term Leases	-	-	0.11	0.24	-	0.15
Long-Term Unearned Revenue	0.02	-	0.23	-	0.15	-
Total Liabilities	2.87	3.65	2.45	2.86	2.9	8.57
Common Stock	53.72	48.59	45.02	39.08	33.94	15.39
Retained Earnings	-52.77	-50.8	-43.06	-16.38	-15.24	-11.72
Comprehensive Income & Other	4.02	4	3.64	2.35	2.15	2.54
Shareholders' Equity	4.97	1.79	5.6	25.05	20.85	6.21
Total Liabilities & Equity	7.84	5.45	8.04	27.91	23.75	14.78
Total Debt	2.16	2.03	1.88	2.51	2.43	7.44
Net Cash (Debt)	0.28	-1.18	1.6	-1.45	0	-7.31
Net Cash Per Share	0.00	-0.01	0.02	-0.03	0.00	-0.49
Filing Date Shares Outstanding	151.23	103.77	81.9	64.17	53.14	29.42
Total Common Shares Outstanding	151.08	103.77	80.76	64.17	53.14	24
Working Capital	2.38	-0.61	3.24	-1.38	0.12	-2.08
Book Value Per Share	0.03	0.02	0.07	0.39	0.39	0.26
Tangible Book Value	4.97	1.79	5.6	25.05	20.85	6.21
Tangible Book Value Per Share	0.03	0.02	0.07	0.39	0.39	0.26
Machinery	1.46	0.82	0.82	0.72	0.64	0.39

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.