Earthworks Industries Balance Sheet

Financials in millions CAD. Fiscal year is December - November.

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Cash & Equivalents	0.03	0.05	0.02	0.91	0.21	0.29
Cash & Short-Term Investments	0.03	0.05	0.02	0.91	0.21	0.29
Cash Growth	-22.68%	226.36%	-98.18%	334.44%	-27.38%	318.13%
Accounts Receivable	0.01	0.01	0.01	0.01	0.01	0.01
Other Current Assets	0	0.1	0	0.18	0.04	0.13
Total Current Assets	0.04	0.16	0.02	1.1	0.26	0.42
Net Property, Plant & Equipment	0	0	0	11.99	11.85	10.8
Total Assets	0.04	0.16	0.03	13.09	12.11	11.23
Accounts Payable	1.19	0.77	0.64	0.68	0.46	0.45
Accrued Expenses	1.19	0.77	0.64	0.68	0.46	0.45
Short-Term Debt	1.71	0.09	1.26	0.09	0.75	0.85
Other Current Liabilities	6.12	5.44	4.98	3.54	1.31	0.74
Total Current Liabilities	9.03	6.31	6.87	4.31	2.52	2.04
Long-Term Debt	-	1.61	-	0.71	-	-
Other Long-Term Liabilities	-	0.95	-	0.46	7.2	7.08
Total Long-Term Liabilities	-	2.56	-	1.17	7.2	7.08
Total Liabilities	9.03	8.86	6.87	5.48	9.72	9.12
Common Stock	28.08	28.08	27.28	26.62	23.33	22.1
Additional Paid-in Capital	4.8	4.8	4.63	4.33	4.11	3.29
Accumulated Other Comprehensive Income	0.94	0.8	0.78	0.9	0.85	0.66
Retained Earnings	-42.8	-42.38	-39.53	-24.24	-25.91	-23.94
Shareholders' Equity	-8.98	-8.7	-6.84	7.61	2.38	2.11
Total Liabilities & Equity	0.04	0.16	0.03	13.09	12.11	11.23
Total Debt	1.71	1.7	1.26	0.8	0.75	0.85
Net Cash (Debt)	-1.68	-1.64	-1.24	0.11	-0.55	-0.57
Net Cash Per Share	-0.01	-0.01	-0.01	0.00	-0.01	-0.01
Book Value	-8.98	-8.7	-6.84	7.61	2.38	2.11
Book Value Per Share	-0.07	-0.07	-0.06	0.07	0.03	0.03
Tangible Book Value	-8.98	-8.7	-6.84	7.61	2.38	2.11
Tangible Book Value Per Share	-0.07	-0.07	-0.06	0.07	0.03	0.03