Commerce Resources Balance Sheet

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

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Jan '25 Jan 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021	Oct '20 Oct 31, 2020	2015 - 2019
Cash & Equivalents	0.51	2.49	3.95	0.51	3.26	1.05	Upgrade
Short-Term Investments	0.26	0.33	0.03	0.03	0.05	0.04	Upgrade
Cash & Short-Term Investments	0.77	2.81	3.98	0.55	3.31	1.09	Upgrade
Cash Growth	-76.80%	-29.39%	629.89%	-83.53%	203.18%	57.70%	Upgrade
Other Receivables	0.46	0.52	0.04	0.57	0.31	0.04	Upgrade
Receivables	0.46	0.52	0.04	0.57	0.31	0.04	Upgrade
Prepaid Expenses	0.54	0.64	0.43	0.71	1.08	0.27	Upgrade
Total Current Assets	1.76	3.98	4.45	1.82	4.7	1.4	Upgrade
Property, Plant & Equipment	51.8	50.68	72.76	71.29	66.42	62.35	Upgrade
Other Long-Term Assets	0.08	0.08	0.08	0.08	0.08	0.08	Upgrade
Total Assets	53.65	54.74	77.29	73.19	71.2	63.83	Upgrade
Accounts Payable	1.34	1.26	0.37	1.29	0.92	1	Upgrade
Accrued Expenses	0.05	0.22	0.01	0.12	0.02	0.02	Upgrade
Current Portion of Leases	0.04	0.03	0.03	0.03	-	-	Upgrade
Current Income Taxes Payable	0.05	0.01	0.02	-	-	-	Upgrade
Current Unearned Revenue	-	0.05	-	0.03	0.05	0.08	Upgrade
Other Current Liabilities	0	0.01	0.05	0.02	-	-	Upgrade
Total Current Liabilities	1.48	1.58	0.48	1.47	0.98	1.1	Upgrade
Long-Term Leases	0.05	0.06	0.09	0.12	-	-	Upgrade
Total Liabilities	1.53	1.64	0.57	1.6	0.98	1.1	Upgrade
Common Stock	108.42	108.42	103.57	97.32	95.61	87.86	Upgrade
Retained Earnings	-67.57	-66.58	-37.88	-36.18	-35.46	-35.01	Upgrade
Comprehensive Income & Other	11.26	11.26	11.02	10.46	10.07	9.88	Upgrade
Shareholders' Equity	52.12	53.1	76.72	71.59	70.22	62.73	Upgrade
Total Liabilities & Equity	53.65	54.74	77.29	73.19	71.2	63.83	Upgrade
Total Debt	0.08	0.09	0.12	0.15	-	-	Upgrade
Net Cash (Debt)	0.68	2.72	3.86	0.4	3.31	1.09	Upgrade
Net Cash Growth	-78.56%	-29.52%	873.34%	-88.03%	203.18%	57.70%	Upgrade
Net Cash Per Share	0.00	0.01	0.04	0.00	0.04	0.02	Upgrade
Filing Date Shares Outstanding	212.02	212.02	168.02	99.85	91.65	73.73	Upgrade
Total Common Shares Outstanding	212.02	212.02	168.02	91.65	83.01	50.89	Upgrade
Working Capital	0.28	2.4	3.98	0.35	3.72	0.3	Upgrade
Book Value Per Share	0.25	0.25	0.46	0.78	0.85	1.23	Upgrade
Tangible Book Value	52.12	53.1	76.72	71.59	70.22	62.73	Upgrade
Tangible Book Value Per Share	0.25	0.25	0.46	0.78	0.85	1.23	Upgrade
Land	-	-	0.12	0.12	0.12	0.12	Upgrade
Buildings	-	-	0.3	0.3	0.3	0.3	Upgrade
Machinery	-	-	-	-	0.32	0.32	Upgrade
Leasehold Improvements	-	0.26	0.26	0.26	0.26	0.26	Upgrade

Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.