ReGen III Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Cash & Equivalents	0.04	0.28	2.15	0.72	7.73	1.36	Upgrade
Cash & Short-Term Investments	0.04	0.28	2.15	0.72	7.73	1.36	Upgrade
Cash Growth	-90.44%	-86.96%	199.19%	-90.71%	470.32%	85.11%	Upgrade
Accounts Receivable	0.06	0.07	0.12	-	-	-	Upgrade
Other Receivables	0.02	0.03	0.03	0.03	0.03	0.13	Upgrade
Receivables	0.08	0.11	0.14	0.03	0.03	0.13	Upgrade
Prepaid Expenses	0.16	0.14	0.13	0.14	0.26	0.07	Upgrade
Other Current Assets	-	-	-	-	-	0.01	Upgrade
Total Current Assets	0.28	0.53	2.43	0.89	8.03	1.58	Upgrade
Property, Plant & Equipment	-	0.01	0.19	0.3	0.44	9.67	Upgrade
Long-Term Investments	0.03	0.05	0.04	0.04	0.04	0.05	Upgrade
Long-Term Accounts Receivable	0.02	0.06	0.03	-	-	-	Upgrade
Total Assets	0.34	0.65	2.68	1.23	8.51	11.3	Upgrade
Accounts Payable	0.3	0.24	0.22	0.5	0.17	0.32	Upgrade
Accrued Expenses	0.64	0.65	1.44	1.1	0.31	0.54	Upgrade
Short-Term Debt	0.19	-	-	0.04	-	-	Upgrade
Current Portion of Long-Term Debt	3.7	2.88	-	-	-	-	Upgrade
Current Portion of Leases	0.07	0.09	0.2	0.13	0.09	3.88	Upgrade
Current Income Taxes Payable	-	-	-	0.23	0.24	0.23	Upgrade
Other Current Liabilities	0.33	0.06	0.02	-	-	-	Upgrade
Total Current Liabilities	5.22	3.93	1.88	1.99	0.8	4.97	Upgrade
Long-Term Debt	0.3	1.02	2.56	-	0.04	0.04	Upgrade
Long-Term Leases	0.02	0.06	0.16	0.21	0.37	10.46	Upgrade
Other Long-Term Liabilities	0.01	0.01	0.01	-	-	-	Upgrade
Total Liabilities	5.55	5.02	4.61	2.2	1.21	15.47	Upgrade
Common Stock	102.92	102.37	101.32	98.69	95.89	82.31	Upgrade
Additional Paid-In Capital	15.91	15.53	15.29	13.23	11.84	9.21	Upgrade
Retained Earnings	-124.08	-122.32	-118.58	-112.93	-100.47	-95.74	Upgrade
Comprehensive Income & Other	0.03	0.05	0.04	0.04	0.04	0.05	Upgrade
Shareholders' Equity	-5.21	-4.37	-1.93	-0.97	7.3	-4.17	Upgrade
Total Liabilities & Equity	0.34	0.65	2.68	1.23	8.51	11.3	Upgrade
Total Debt	4.28	4.06	2.92	0.38	0.5	14.37	Upgrade
Net Cash (Debt)	-4.24	-3.78	-0.77	0.34	7.24	-13.01	Upgrade
Net Cash Growth	-	-	-	-95.29%	-	-	Upgrade
Net Cash Per Share	-0.03	-0.03	-0.01	0.00	0.07	-0.15	Upgrade
Filing Date Shares Outstanding	134.53	124.74	118.36	118.36	114.28	100.61	Upgrade
Total Common Shares Outstanding	125.56	123.52	118.36	114.46	111.41	92.64	Upgrade
Working Capital	-4.94	-3.4	0.55	-1.1	7.22	-3.4	Upgrade
Book Value Per Share	-0.04	-0.04	-0.02	-0.01	0.07	-0.04	Upgrade
Tangible Book Value	-5.21	-4.37	-1.93	-0.97	7.3	-4.17	Upgrade
Tangible Book Value Per Share	-0.04	-0.04	-0.02	-0.01	0.07	-0.04	Upgrade
Land	-	0.01	0.01	0.01	0.01	0.01	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.