Playgon Games 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	0.2	0.38	0.21	0.21	5.93	0.78
Cash & Short-Term Investments	0.2	0.38	0.21	0.21	5.93	0.78
Cash Growth	201.21%	81.61%	0.81%	-96.51%	658.84%	765.48%
Accounts Receivable	0.1	0.07	0.33	0.26	0.16	0.01
Other Receivables	0.14	0.11	0.11	0.16	0.08	0.13
Total Trade Receivables	0.24	0.17	0.44	0.42	0.24	0.14
Other Current Assets	0.05	0.09	0.15	0.25	0.33	0.61
Total Current Assets	0.49	0.64	0.8	0.88	6.51	1.53
Net Property, Plant & Equipment	0.09	0.13	0.68	0.85	1.63	1.12
Other Intangible Assets	-	-	3.59	6.04	8.5	10.95
Other Long-Term Assets	0.45	0.44	0.44	0.44	0.44	0.09
Total Assets	1.03	1.22	5.51	8.21	17.08	13.68
Accounts Payable	8.38	6.95	4.83	3.67	1.91	2.48
Short-Term Debt	14.85	11.3	1.75	5.81	0.7	0.76
Current Portion of Long-Term Debt	15.62	15.37	4.47	-	-	-
Current Portion of Leases	-	-	0.22	0.2	0.39	0.12
Other Current Liabilities	-	0.04	0.04	0.03	0.04	0.04
Total Current Liabilities	38.85	33.65	11.3	9.71	3.04	3.4
Long-Term Debt	-	-	9.57	0.92	0.06	1.22
Long-Term Leases	-	-	-	-	0.19	-
Total Long-Term Liabilities	-	-	9.57	0.92	0.25	1.22
Total Liabilities	38.85	33.65	20.87	10.63	3.29	4.62
Common Stock	60.07	57.77	56.67	54.53	54.53	36.14
Additional Paid-in Capital	6.16	6.16	6.12	4.67	4.05	2.85
Accumulated Other Comprehensive Income	0.01	0.03	0.05	0.07	0.07	0.1
Retained Earnings	-104.05	-96.39	-78.2	-61.69	-44.87	-30.02
Shareholders' Equity	-37.82	-32.44	-15.36	-2.42	13.79	9.06
Total Liabilities & Equity	1.03	1.22	5.51	8.21	17.08	13.68
Total Debt	30.47	26.67	16	6.93	1.34	2.11
Net Cash (Debt)	-30.27	-26.29	-15.8	-6.72	4.59	-1.33
Net Cash Per Share	-0.08	-0.08	-0.06	-0.03	0.02	-0.01
Book Value	-37.82	-32.44	-15.36	-2.42	13.79	9.06
Book Value Per Share	-0.10	-0.10	-0.06	-0.01	0.06	0.07
Tangible Book Value	-37.82	-32.44	-18.95	-8.46	5.29	-1.89
Tangible Book Value Per Share	-0.10	-0.10	-0.07	-0.03	0.02	-0.01

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