Newport Exploration Balance Sheet

Financials in millions CAD. Fiscal year is August - July.

Millions CAD. Fiscal year is Aug - Jul.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Jul '25 Jul 31, 2025	Jul '24 Jul 31, 2024	Jul '23 Jul 31, 2023	Jul '22 Jul 31, 2022	Jul '21 Jul 31, 2021
Cash & Equivalents	0.51	0.46	0.81	1.26	0.73	2.86
Short-Term Investments	2.17	2.15	0.86	1.42	2.6	2.42
Cash & Short-Term Investments	2.68	2.61	1.67	2.68	3.33	5.28
Cash Growth	44.14%	56.24%	-37.50%	-19.71%	-36.94%	-22.43%
Other Receivables	0.79	0.77	0.93	1.17	2.59	2.81
Receivables	0.79	0.77	0.93	1.17	2.59	2.81
Prepaid Expenses	0.01	0.03	0.01	0.02	0.02	0.01
Total Current Assets	3.48	3.41	2.62	3.86	5.94	8.11
Property, Plant & Equipment	0.05	0.06	0.06	0.13	0.19	0.01
Total Assets	3.53	3.47	2.68	3.99	6.13	8.12
Accounts Payable	0.02	0.01	0.01	0.01	0.03	0.02
Accrued Expenses	0.02	0.02	0.02	0.02	0.03	0.03
Current Portion of Leases	0.04	0.06	0.06	0.06	0.06	-
Current Income Taxes Payable	-	-	-	-	0.41	0.48
Other Current Liabilities	0.02	0.02	0.02	0.02	0.02	0.02
Total Current Liabilities	0.1	0.11	0.1	0.11	0.54	0.53
Long-Term Leases	-	-	-	0.06	0.12	-
Total Liabilities	0.1	0.11	0.1	0.17	0.67	0.53
Common Stock	47.91	47.91	47.91	47.91	47.91	47.91
Retained Earnings	-46.98	-47.04	-47.54	-46.3	-44.66	-42.54
Comprehensive Income & Other	2.5	2.5	2.21	2.21	2.21	2.21
Shareholders' Equity	3.43	3.37	2.58	3.82	5.46	7.59
Total Liabilities & Equity	3.53	3.47	2.68	3.99	6.13	8.12
Total Debt	0.04	0.06	0.06	0.12	0.19	-
Net Cash (Debt)	2.63	2.55	1.61	2.55	3.15	5.28
Net Cash Growth	45.24%	58.39%	-36.84%	-18.95%	-40.44%	-22.43%
Net Cash Per Share	0.02	0.02	0.02	0.02	0.03	0.05
Filing Date Shares Outstanding	105.58	105.58	105.58	105.58	105.58	105.58
Total Common Shares Outstanding	105.58	105.58	105.58	105.58	105.58	105.58
Working Capital	3.38	3.3	2.51	3.75	5.4	7.58
Book Value Per Share	0.03	0.03	0.02	0.04	0.05	0.07
Tangible Book Value	3.43	3.37	2.58	3.82	5.46	7.59
Tangible Book Value Per Share	0.03	0.03	0.02	0.04	0.05	0.07
Machinery	0	0	0	0.09	0.09	0.09

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