Kincora Copper Limited (TSXV:KCC)

Kincora Copper Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.34	2.14	1.53	2.22	4.83	4.46
Short-Term Investments	0.19	0.32	-	-	-	-
Cash & Short-Term Investments	4.53	2.47	1.53	2.22	4.83	4.46
Cash Growth	565.44%	61.11%	-31.20%	-53.96%	8.29%	53.67%
Other Receivables	0.14	0.13	0.03	0.07	0.52	0.29
Receivables	0.14	0.13	0.03	0.07	0.52	0.29
Prepaid Expenses	0.27	0.14	0.14	0.09	-	-
Total Current Assets	4.93	2.73	1.7	2.38	5.35	4.75
Property, Plant & Equipment	15.93	14.85	15.96	13.54	10.73	23.73
Other Long-Term Assets	0.37	0.37	0.09	0.18	0.2	0.06
Total Assets	21.24	17.96	17.75	16.09	16.29	28.53
Accounts Payable	0.71	0.6	0.2	0.36	0.6	0.77
Accrued Expenses	0.02	0.07	0.05	0.06	0.05	0.07
Other Current Liabilities	0.01	0.01	0.01	0.04	0.04	-
Total Current Liabilities	0.73	0.67	0.25	0.46	0.68	0.83
Total Liabilities	0.73	0.67	0.25	0.46	0.68	0.83
Common Stock	197.28	192.92	191.38	187.93	186.24	178.48
Retained Earnings	-193.18	-190.39	-187.84	-186.38	-184.41	-161.83
Comprehensive Income & Other	16.4	14.76	13.95	14.08	13.78	11.05
Shareholders' Equity	20.5	17.29	17.5	15.63	15.61	27.7
Total Liabilities & Equity	21.24	17.96	17.75	16.09	16.29	28.53
Net Cash (Debt)	4.53	2.47	1.53	2.22	4.83	4.46
Net Cash Growth	565.44%	61.11%	-31.20%	-53.96%	8.29%	53.67%
Net Cash Per Share	0.15	0.10	0.08	0.18	0.44	0.79
Filing Date Shares Outstanding	42.76	29.17	24.72	16.66	12.07	6.94
Total Common Shares Outstanding	42.62	28.46	24.72	15.14	12.07	6.94
Working Capital	4.2	2.06	1.45	1.92	4.67	3.92
Book Value Per Share	0.48	0.61	0.71	1.03	1.29	3.99
Tangible Book Value	20.5	17.29	17.5	15.63	15.61	27.7
Tangible Book Value Per Share	0.48	0.61	0.71	1.03	1.29	3.99
Machinery	1.49	1.4	1.34	1.27	1.2	1.13

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