Next Hydrogen Solutions Inc. (TSXV:NXH)

Next Hydrogen Solutions 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	0.87	3.59	10.91	22.08	39.2	1.09
Cash & Short-Term Investments	0.87	3.59	10.91	22.08	39.2	1.09
Cash Growth	-72.73%	-67.13%	-50.60%	-43.66%	3489.28%	328.63%
Accounts Receivable	0.85	0.32	1.43	0.15	0.1	0.21
Other Receivables	0.03	0.05	0.06	0.53	0.78	0.05
Receivables	0.91	0.39	1.51	0.72	1.01	0.27
Inventory	3.23	3.05	3.31	2.89	2	1.54
Prepaid Expenses	0.31	0.37	0.52	0.4	1.23	-
Total Current Assets	5.33	7.4	16.25	26.08	43.44	2.9
Property, Plant & Equipment	8	7.32	8.33	6.54	3.01	0.04
Goodwill	-	-	-	0.08	0.08	-
Other Intangible Assets	0.56	0.62	0.72	0.86	1.06	0.81
Other Long-Term Assets	0.1	0.09	0.09	0.09	0.1	0.08
Total Assets	13.99	15.46	25.44	33.73	47.69	3.82
Accounts Payable	1.14	1.01	0.49	0.06	1.51	0.29
Accrued Expenses	2.44	2.01	1.19	0.98	0.73	-
Short-Term Debt	0.47	-	-	0.06	0.06	0.04
Current Portion of Long-Term Debt	0.19	0.02	0.06	0.08	0.14	4.92
Current Portion of Leases	0.16	0.11	0.09	0.07	0.05	-
Current Unearned Revenue	0.91	2.91	2.31	0.05	1.78	1.61
Other Current Liabilities	0.37	0.04	0.1	0.17	0.16	2.08
Total Current Liabilities	5.68	6.1	4.25	1.46	4.44	8.94
Long-Term Debt	7.73	3	0.02	0.09	0.16	0.3
Long-Term Leases	1.42	1.54	1.66	1.75	1.82	-
Long-Term Unearned Revenue	2.96	3.04	3.13	2.73	1.24	1.16
Other Long-Term Liabilities	3.15	3.15	3.78	3.8	3.83	0.13
Total Liabilities	20.94	16.83	12.84	9.82	11.5	10.53
Common Stock	76.5	76.42	76.42	76.39	76.39	10.09
Additional Paid-In Capital	6.7	6.58	5.96	5.27	3.27	0.07
Retained Earnings	-90.14	-84.37	-69.77	-57.76	-43.48	-16.87
Shareholders' Equity	-6.95	-1.37	12.61	23.91	36.19	-6.71
Total Liabilities & Equity	13.99	15.46	25.44	33.73	47.69	3.82
Total Debt	9.97	4.68	1.83	2.04	2.24	5.26
Net Cash (Debt)	-9.09	-1.09	9.08	20.04	36.96	-4.17
Net Cash Growth	-	-	-54.72%	-45.78%	-	-
Net Cash Per Share	-0.40	-0.05	0.40	0.88	1.89	-0.47
Filing Date Shares Outstanding	23.13	22.92	22.9	22.89	22.89	12.74
Total Common Shares Outstanding	23.13	22.9	22.9	22.89	22.89	12.74
Working Capital	-0.36	1.3	12	24.63	39	-6.04
Book Value Per Share	-0.30	-0.06	0.55	1.04	1.58	-0.53
Tangible Book Value	-7.51	-2	11.88	22.96	35.05	-7.52
Tangible Book Value Per Share	-0.32	-0.09	0.52	1.00	1.53	-0.59
Machinery	7.1	5.99	5.44	4.52	0.87	0.25
Construction In Progress	1.66	1.4	2.16	0.58	0.33	-
Leasehold Improvements	0.36	0.36	0.33	0.3	0.17	-

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