TSXV:ELM 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	0.05	0.04	0.04	0.19	0.23	0.1
Cash & Short-Term Investments	0.05	0.04	0.04	0.19	0.23	0.1
Cash Growth	358.27%	10.91%	-79.55%	-18.56%	127.76%	-69.62%
Accounts Receivable	0.12	0.04	0.09	0.04	0.93	0.04
Other Receivables	-	-	0.01	0.12	0.05	0.9
Receivables	0.12	0.04	0.1	0.16	0.98	1.64
Prepaid Expenses	0	0.01	0.01	0.01	0.02	0.02
Total Current Assets	0.17	0.09	0.15	0.36	1.23	1.76
Property, Plant & Equipment	0.01	0.01	0.02	0.02	0.02	0.08
Long-Term Investments	0	0	0	0	0	0
Other Intangible Assets	0.03	0.03	0.03	0.03	0.03	0.03
Other Long-Term Assets	0.58	0.52	0.41	0.37	0.34	0.11
Total Assets	1.39	1.22	1.12	1.31	2.17	1.98
Accounts Payable	0.06	0.08	0.09	0.08	0.06	0.1
Accrued Expenses	0.09	0.09	0.09	0.09	0.14	0.09
Short-Term Debt	-	0.14	0.06	-	-	-
Current Portion of Leases	-	-	-	-	-	0.05
Other Current Liabilities	0.22	-	-	-	-	-
Total Current Liabilities	0.36	0.31	0.24	0.17	0.2	0.24
Long-Term Debt	1.73	2.19	1.95	1.73	2.44	2.2
Total Liabilities	2.09	2.5	2.19	1.9	2.64	2.43
Common Stock	9.17	9.17	9.17	9.17	9.17	9.17
Additional Paid-In Capital	1.78	1.31	1.31	1.31	0.58	0.56
Retained Earnings	-11.81	-11.97	-11.76	-11.28	-10.69	-10.66
Comprehensive Income & Other	0.16	0.21	0.21	0.21	0.47	0.49
Total Common Equity	-0.7	-1.28	-1.07	-0.59	-0.47	-0.45
Shareholders' Equity	-0.7	-1.28	-1.07	-0.59	-0.47	-0.45
Total Liabilities & Equity	1.39	1.22	1.12	1.31	2.17	1.98
Total Debt	1.73	2.33	2.01	1.73	2.44	2.25
Net Cash (Debt)	-1.68	-2.29	-1.97	-1.54	-2.21	-2.14
Net Cash Per Share	-0.02	-0.03	-0.03	-0.02	-0.03	-0.03
Filing Date Shares Outstanding	70.48	70.48	70.48	70.48	70.48	70.48
Total Common Shares Outstanding	70.48	70.48	70.48	70.48	70.48	70.48
Working Capital	-0.19	-0.22	-0.09	0.19	1.03	1.53
Book Value Per Share	-0.01	-0.02	-0.02	-0.01	-0.01	-0.01
Tangible Book Value	-0.73	-1.31	-1.1	-0.62	-0.5	-0.48
Tangible Book Value Per Share	-0.01	-0.02	-0.02	-0.01	-0.01	-0.01
Machinery	0.16	0.16	0.16	0.15	0.15	0.14
Leasehold Improvements	-	-	-	-	-	0.46

Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.