Blue Star Gold Balance Sheet

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Cash & Equivalents	2.34	2.2	0.85	3.49	1.06	2.43
Cash & Short-Term Investments	2.34	2.2	0.85	3.49	1.06	2.43
Cash Growth	318.22%	160.04%	-75.75%	230.54%	-56.64%	1800.31%
Other Receivables	0.6	0.06	0.05	0.02	0.04	0.14
Total Trade Receivables	0.6	0.06	0.05	0.02	0.04	0.14
Other Current Assets	0.18	0.16	0.23	0.19	0.14	0.3
Total Current Assets	3.12	2.42	1.13	3.69	1.24	2.87
Net Property, Plant & Equipment	1.11	0.64	0.2	0.5	0.7	0.66
Other Long-Term Assets	4.12	4.12	4.12	3.85	25.97	20.22
Total Assets	8.35	7.18	5.45	8.04	27.91	23.75
Accounts Payable	0.63	0.11	0.21	0.08	0.12	0.12
Short-Term Debt	-	2.23	-	-	2.21	2.28
Current Portion of Leases	0.07	0.05	0.11	0.12	0.05	0.15
Unearned Revenue	0.7	-	1	-	-	-
Other Current Liabilities	0.33	0.31	0.42	0.25	0.23	0.2
Total Current Liabilities	1.73	2.7	1.74	0.45	2.62	2.75
Long-Term Debt	2	-	1.92	1.65	-	-
Long-Term Leases	0.08	-	-	0.11	0.24	-
Other Long-Term Liabilities	0.25	0.31	-	0.23	-	0.15
Total Long-Term Liabilities	2.33	0.31	1.92	1.99	0.24	0.15
Total Liabilities	4.07	3.01	3.65	2.45	2.86	2.9
Common Stock	55.29	54.69	48.59	45.02	39.08	33.94
Additional Paid-in Capital	6.55	4.57	4	3.64	2.35	2.15
Retained Earnings	-57.55	-55.09	-50.8	-43.06	-16.38	-15.24
Shareholders' Equity	4.29	4.17	1.79	5.6	25.05	20.85
Total Liabilities & Equity	8.35	7.18	5.45	8.04	27.91	23.75
Total Debt	2.15	2.29	2.03	1.88	2.51	2.43
Net Cash (Debt)	0.19	-0.09	-1.18	1.6	-1.45	0
Net Cash Per Share	0.00	-0.00	-0.01	0.02	-0.03	-
Book Value	4.29	4.17	1.79	5.6	25.05	20.85
Book Value Per Share	0.03	0.03	0.02	0.08	0.45	0.56
Tangible Book Value	4.29	4.17	1.79	5.6	25.05	20.85
Tangible Book Value Per Share	0.03	0.03	0.02	0.08	0.45	0.56