Falcon Energy Materials plc (TSXV:FLCN)

Falcon Energy Materials Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	2.14	3.72	0.74	11.06	4.58
Short-Term Investments	-	-	8.13	0.05	-
Cash & Short-Term Investments	2.14	3.72	8.87	11.11	4.58
Cash Growth	-42.50%	-58.11%	-20.14%	142.71%	774.72%
Other Receivables	-	0.01	0.06	0.1	0.02
Total Trade Receivables	-	0.01	0.06	0.1	0.02
Other Current Assets	0.14	0.26	0.13	0.11	0.04
Total Current Assets	2.27	3.98	9.05	11.31	4.63
Net Property, Plant & Equipment	2.92	0.27	0.33	0.33	0.34
Other Long-Term Assets	0.07	-	-	-	-
Total Assets	5.27	4.25	9.39	11.65	4.97
Accounts Payable	1.11	0.71	0.56	0.92	1.67
Accrued Expenses	-	-	-	-	0.15
Short-Term Debt	-	-	-	-	1.34
Current Portion of Leases	0.02	0.1	0.08	0.01	0.01
Total Current Liabilities	1.13	0.81	0.64	0.93	3.17
Long-Term Leases	-	-	0.04	0.01	0.02
Total Long-Term Liabilities	-	-	0.04	0.01	0.02
Total Liabilities	1.13	0.81	0.67	0.94	3.19
Common Stock	49.43	43.92	43.78	41.28	27.7
Additional Paid-in Capital	15.86	12.79	10.31	9.31	8.1
Accumulated Other Comprehensive Income	-0	-	-	-	-
Retained Earnings	-61.16	-53.26	-45.38	-39.89	-34.02
Shareholders' Equity	4.14	3.45	8.71	10.71	1.78
Total Liabilities & Equity	5.27	4.25	9.39	11.65	4.97
Total Debt	0.02	0.1	0.12	0.02	1.37
Net Cash (Debt)	2.12	3.62	8.75	11.09	3.2
Net Cash Growth	-41.47%	-58.66%	-21.06%	246.00%	-
Net Cash Per Share	0.02	0.03	0.08	0.10	0.04
Book Value	4.14	3.45	8.71	10.71	1.78
Book Value Per Share	0.03	0.03	0.08	0.10	0.02
Tangible Book Value	4.14	3.45	8.71	10.71	1.78
Tangible Book Value Per Share	0.03	0.03	0.08	0.10	0.02

Updated Apr 29, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.