Marksmen Energy 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
Period Ending	Sep '25 Sep 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
Cash & Equivalents	0.05	0.09	0.09	0.34	0.62	0.14
Short-Term Investments	0.02	0.02	0.02	0.02	0.02	0.02
Cash & Short-Term Investments	0.08	0.11	0.11	0.36	0.64	0.16
Cash Growth	26.40%	1.46%	-69.42%	-43.91%	311.31%	16.46%
Accounts Receivable	0.01	0.04	0.05	0.15	0.21	0.06
Other Receivables	0	0.01	0	0.02	0.02	0.01
Receivables	0.02	0.04	0.06	0.17	0.22	0.07
Other Current Assets	0.05	0.05	0.14	0.04	0.04	0.04
Total Current Assets	0.14	0.2	0.3	0.57	0.91	0.26
Property, Plant & Equipment	0.41	0.43	1.66	5.4	3.54	2.68
Total Assets	0.55	0.63	1.97	5.97	4.45	2.94
Accounts Payable	0.76	0.62	0.46	0.97	0.45	0.29
Accrued Expenses	-	-	0.02	-	-	-
Current Portion of Long-Term Debt	-	0.06	1.22	0.04	1.26	-
Other Current Liabilities	0.42	0.4	0.29	0.28	0.18	0.28
Total Current Liabilities	1.43	1.08	2	1.28	1.89	0.57
Long-Term Debt	1.31	1.25	0.06	1.2	-	1.24
Other Long-Term Liabilities	0.08	0.1	0.28	0.32	0.27	0.2
Total Liabilities	2.81	2.43	2.34	2.8	2.16	2
Common Stock	23.3	23.3	23.19	21.87	20.31	19.65
Additional Paid-In Capital	8.28	8.21	8.15	7.25	7.14	6.56
Retained Earnings	-34.75	-34.29	-32.62	-27.78	-27.13	-26.48
Comprehensive Income & Other	0.91	0.98	0.9	1.83	1.96	1.22
Shareholders' Equity	-2.26	-1.8	-0.37	3.17	2.29	0.94
Total Liabilities & Equity	0.55	0.63	1.97	5.97	4.45	2.94
Total Debt	1.56	1.31	1.28	1.23	1.26	1.24
Net Cash (Debt)	-1.48	-1.2	-1.17	-0.87	-0.62	-1.08
Net Cash Per Share	-0.01	-0.01	-0.01	-0.01	-0.00	-0.01
Filing Date Shares Outstanding	211.4	211.4	192.07	187.48	163.1	139.37
Total Common Shares Outstanding	211.4	211.4	192.07	177.22	163.1	126.43
Working Capital	-1.29	-0.88	-1.69	-0.71	-0.98	-0.3
Book Value Per Share	-0.01	-0.01	-0.00	0.02	0.01	0.01
Tangible Book Value	-2.26	-1.8	-0.37	3.17	2.29	0.94
Tangible Book Value Per Share	-0.01	-0.01	-0.00	0.02	0.01	0.01

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.