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	Feb '26 Feb 28, 2026	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	0.11	0.04	0.04	0.19	0.23	0.1
Cash & Short-Term Investments	0.11	0.04	0.04	0.19	0.23	0.1
Cash Growth	65.06%	10.91%	-79.55%	-18.56%	127.76%	-69.62%
Accounts Receivable	0.12	0.04	0.1	0.16	0.98	0.94
Other Receivables	-	-	-	-	-	0.7
Total Trade Receivables	0.12	0.04	0.1	0.16	0.98	1.64
Other Current Assets	0.01	0.01	0.01	0.01	0.02	0.02
Total Current Assets	0.24	0.09	0.15	0.36	1.23	1.76
Net Property, Plant & Equipment	0.02	0.02	0.02	0.02	0.03	0.08
Other Intangible Assets	0.03	0.03	0.03	0.03	0.03	0.03
Long-Term Investments	0	0	0	0	0	0
Other Long-Term Assets	1.22	1.09	0.92	0.9	0.89	0.11
Total Assets	1.51	1.22	1.12	1.31	2.17	1.98
Accounts Payable	0.1	0.17	0.18	0.17	0.2	0.19
Current Portion of Leases	-	-	-	-	-	0.05
Other Current Liabilities	0.34	0.14	0.06	-	-	-
Total Current Liabilities	0.44	0.31	0.24	0.17	0.2	0.24
Long-Term Debt	1.77	2.19	1.95	1.73	2.44	2.2
Total Long-Term Liabilities	1.77	2.19	1.95	1.73	2.44	2.2
Total Liabilities	2.21	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	1.94	1.52	1.52	1.52	1.05	1.05
Retained Earnings	-11.81	-11.97	-11.76	-11.28	-10.69	-10.66
Shareholders' Equity	-0.7	-1.28	-1.07	-0.59	-0.47	-0.45
Total Liabilities & Equity	1.51	1.22	1.12	1.31	2.17	1.98
Total Debt	1.77	2.19	1.95	1.73	2.44	2.25
Net Cash (Debt)	-1.66	-2.15	-1.91	-1.54	-2.21	-2.14
Net Cash Per Share	-0.02	-0.03	-0.03	-0.02	-0.03	-0.03
Book Value	-0.7	-1.28	-1.07	-0.59	-0.47	-0.45
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