Equity Metals Balance Sheet

Financials in millions CAD. Fiscal year is September - August.

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Cash & Equivalents	7.36	2.8	5	2.95	0.5	1.79
Cash & Short-Term Investments	7.36	2.8	5	2.95	0.5	1.79
Cash Growth	36.85%	-43.98%	69.40%	493.27%	-72.17%	-0.17%
Other Current Assets	0.55	0.41	0.28	0.18	0.08	0.15
Total Current Assets	7.91	3.21	5.28	3.13	0.58	1.94
Net Property, Plant & Equipment	0.03	0.03	0.03	0.03	0.04	0.04
Other Intangible Assets	0.83	0.28	0.04	0.04	0.04	0.04
Other Long-Term Assets	0.21	0.21	0.15	0.15	0.15	0.15
Total Assets	8.98	3.73	5.5	3.34	0.8	2.17
Accounts Payable	1.44	0.66	0.52	0.04	0.08	0.06
Other Current Liabilities	0.2	0.31	1.01	0.25	0.02	0.04
Total Current Liabilities	1.64	0.98	1.53	0.29	0.1	0.1
Total Liabilities	1.64	0.98	1.53	0.29	0.1	0.1
Common Stock	46.91	36.64	33.03	28.46	23.7	20.67
Additional Paid-in Capital	7.92	6.07	5.48	5.42	4.93	4.32
Accumulated Other Comprehensive Income	-0.1	-0.1	-0.1	-0.1	-0.1	-0.1
Retained Earnings	-47.39	-39.86	-34.44	-30.71	-27.82	-22.81
Shareholders' Equity	7.34	2.76	3.97	3.06	0.71	2.07
Total Liabilities & Equity	8.98	3.73	5.5	3.34	0.8	2.17
Net Cash (Debt)	7.36	2.8	5	2.95	0.5	1.79
Net Cash Growth	162.66%	-43.98%	69.40%	493.27%	-72.17%	-0.17%
Net Cash Per Share	0.03	0.01	0.03	0.02	0.01	0.03
Book Value	7.34	2.76	3.97	3.06	0.71	2.07
Book Value Per Share	0.03	0.01	0.03	0.03	0.01	0.03
Tangible Book Value	6.51	2.47	3.93	3.02	0.67	2.04
Tangible Book Value Per Share	0.03	0.01	0.02	0.02	0.01	0.03