Opus One Gold Balance Sheet

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

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Cash & Equivalents	2.14	0.48	0.05	0.16	0.03	0.44
Cash & Short-Term Investments	2.14	0.48	0.05	0.16	0.03	0.44
Cash Growth	231.26%	815.35%	-68.30%	390.88%	-92.33%	-79.76%
Other Receivables	0.23	0.22	0.08	0.08	0.15	0.19
Receivables	0.23	0.22	0.08	0.08	0.15	0.19
Prepaid Expenses	0.01	0.01	0.01	0.01	0.01	0.01
Total Current Assets	2.37	0.71	0.14	0.25	0.19	0.63
Property, Plant & Equipment	4.67	3.63	1.91	1.56	2.61	3.41
Total Assets	7.08	4.34	2.05	1.82	2.79	4.05
Accounts Payable	0.63	0.05	0.2	0.09	0.18	0.05
Accrued Expenses	0.03	0.05	0.03	0.03	0.03	0.02
Short-Term Debt	-	-	-	-	0.05	-
Current Portion of Leases	-	-	-	-	0.02	0.02
Current Unearned Revenue	0.25	0.12	-	0.08	-	-
Other Current Liabilities	0.46	0.57	0.65	0.42	0.33	0.26
Total Current Liabilities	1.37	0.79	0.88	0.63	0.62	0.36
Long-Term Leases	-	-	-	-	-	0.02
Total Liabilities	1.37	0.79	0.88	0.63	0.62	0.38
Common Stock	25.42	23.16	20.3	20.04	19.49	19.31
Retained Earnings	-22.15	-21.54	-20.31	-20.03	-18.51	-16.82
Comprehensive Income & Other	2.44	1.92	1.19	1.19	1.19	1.19
Shareholders' Equity	5.71	3.54	1.17	1.19	2.17	3.67
Total Liabilities & Equity	7.08	4.34	2.05	1.82	2.79	4.05
Total Debt	-	-	-	-	0.08	0.05
Net Cash (Debt)	2.14	0.48	0.05	0.16	-0.04	0.39
Net Cash Growth	231.26%	815.35%	-68.30%	-	-	-81.93%
Net Cash Per Share	0.01	0.00	0.00	0.00	-0.00	0.00
Filing Date Shares Outstanding	271.85	234.06	170.72	157.67	122.67	118.94
Total Common Shares Outstanding	271.85	234.06	170.72	157.67	122.57	118.94
Working Capital	1	-0.08	-0.74	-0.37	-0.43	0.28
Book Value Per Share	0.02	0.02	0.01	0.01	0.02	0.03
Tangible Book Value	5.71	3.54	1.17	1.19	2.17	3.67
Tangible Book Value Per Share	0.02	0.02	0.01	0.01	0.02	0.03