New Zealand Energy Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	2.48	0.01	1.13	1.18	0.53	0.46
Cash & Short-Term Investments	2.48	0.01	1.13	1.18	0.53	0.46
Cash Growth	1490.62%	-99.37%	-4.13%	123.72%	13.89%	-54.58%
Accounts Receivable	1.24	1.32	0.08	0.45	0.92	1.51
Inventory	0.7	0.53	0.8	0.9	0.9	0.87
Other Current Assets	0.05	0.08	0.07	0.08	0.07	0.1
Total Current Assets	4.16	1.62	1.83	2.33	2.18	2.69
Net Property, Plant & Equipment	10.34	10.06	14.9	12.52	13.32	11.9
Other Intangible Assets	0.14	0.14	0.14	0.14	0.15	0.15
Other Long-Term Assets	0.34	0.36	0.36	-	-	-
Total Assets	15.3	12.49	17.49	15.27	15.89	15
Accounts Payable	1.98	1.76	1.3	1.29	1.88	2.17
Current Portion of Long-Term Debt	-	-	2.69	-	2.29	2.09
Current Portion of Leases	0.02	0.02	0.04	0.02	-	-
Unearned Revenue	0.98	0.98	1.03	-	-	-
Other Current Liabilities	0.21	0.21	-	-	-	-
Total Current Liabilities	3.19	2.98	5.06	1.31	4.17	4.25
Long-Term Debt	-	-	-	2.49	-	-
Long-Term Leases	-	-	0.02	0.02	-	-
Other Long-Term Liabilities	9.42	9.06	8.26	7.85	8.27	9.13
Total Long-Term Liabilities	9.42	9.06	8.28	10.36	8.27	9.13
Total Liabilities	12.61	12.03	13.35	11.67	12.44	13.38
Common Stock	126.3	123	119.72	111.96	109.74	109.74
Additional Paid-in Capital	24.49	23.6	23.6	-	-	-
Accumulated Other Comprehensive Income	11.55	11.83	11.7	-	-	-
Retained Earnings	-159.64	-157.98	-150.88	-108.36	-106.29	-108.13
Shareholders' Equity	2.69	0.46	4.14	3.6	3.45	1.61
Total Liabilities & Equity	15.3	12.49	17.49	15.27	15.89	15
Total Debt	0.02	0.02	2.75	2.53	2.29	2.09
Net Cash (Debt)	2.46	-0.01	-1.62	-1.35	-1.76	-1.62
Net Cash Per Share	0.07	-	-0.12	-0.48	-0.76	-0.70
Book Value	2.69	0.46	4.14	3.6	3.45	1.61
Book Value Per Share	0.08	0.02	0.30	1.27	1.49	0.69
Tangible Book Value	2.55	0.31	4	3.45	3.3	1.46
Tangible Book Value Per Share	0.07	0.01	0.29	1.22	1.42	0.63