Capella Minerals Balance Sheet

Financials in millions CAD. Fiscal year is June - May.

Millions CAD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Cash & Equivalents	1.5	0.03	0.06	0.06	0.1	1.1
Cash & Short-Term Investments	1.5	0.03	0.06	0.06	0.1	1.1
Cash Growth	2285.21%	-45.24%	5.93%	-39.93%	-91.26%	2453.65%
Accounts Receivable	0.11	0.01	0.01	0.04	0.03	0.02
Other Current Assets	0.02	0.01	0.09	0.04	0.17	0.15
Total Current Assets	1.64	0.06	0.16	0.14	0.3	1.27
Net Property, Plant & Equipment	-	-	0	0	-	-
Other Intangible Assets	0.6	1.19	1.63	6.26	3.88	3.13
Long-Term Investments	0.02	0.2	0.45	0.17	0.44	1.97
Total Assets	2.26	1.45	2.24	6.57	4.63	6.38
Accounts Payable	1.11	1.44	0.97	1.01	0.22	0.18
Short-Term Debt	0.19	0.23	0.21	-	-	-
Other Current Liabilities	0.05	0.17	0.31	0.14	0.09	0.03
Total Current Liabilities	1.34	1.84	1.5	1.14	0.31	0.21
Long-Term Debt	-	-	-	-	-	0.04
Other Long-Term Liabilities	-	-	-	0.25	0.33	0.13
Total Long-Term Liabilities	-	-	-	0.25	0.33	0.17
Total Liabilities	1.34	1.84	1.5	1.39	0.64	0.38
Common Stock	25.35	23.78	23.78	22.64	20.1	20.1
Additional Paid-in Capital	2.78	2.56	2.56	2.47	2.26	2.03
Accumulated Other Comprehensive Income	-0.08	-0.09	-0.08	-0.19	-0.08	0
Retained Earnings	-27.23	-26.74	-25.62	-19.87	-18.42	-16.13
Total Common Shareholders' Equity	0.82	-0.49	0.64	5.05	3.87	6
Minority Interest	0.1	0.1	0.1	0.13	0.13	-
Shareholders' Equity	0.92	-0.39	0.74	5.18	3.99	6
Total Liabilities & Equity	2.26	1.45	2.24	6.57	4.63	6.38
Total Debt	0.19	0.23	0.21	0	0	0.04
Net Cash (Debt)	1.32	-0.2	-0.15	0.06	0.1	1.06
Net Cash Growth	-	-	-	-39.93%	-90.93%	-
Net Cash Per Share	0.03	-0.01	-0.00	0.00	0.00	0.04
Book Value	0.82	-0.49	0.64	5.05	3.87	6
Book Value Per Share	0.02	-0.01	0.02	0.17	0.15	0.21
Tangible Book Value	0.22	-1.68	-0.99	-1.21	-0.02	2.87
Tangible Book Value Per Share	0.01	-0.04	-0.03	-0.04	-0.00	0.10

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