Ophir Metals Balance Sheet

Financials in millions CAD. Fiscal year is June - May.

Millions CAD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Cash & Equivalents	0.54	1.13	4.37	1.85	0.57	2.15
Trading Asset Securities	0.15	0.15	0.23	0.18	0.12	0.06
Cash & Short-Term Investments	0.69	1.28	4.6	2.03	0.69	2.21
Cash Growth	-51.91%	-72.14%	126.30%	195.13%	-68.92%	908.37%
Other Receivables	0.01	0.03	0.01	0.01	0	0.01
Receivables	0.01	0.03	0.01	0.01	0	0.01
Prepaid Expenses	0.05	0.05	0.05	0.18	0.09	0.23
Total Current Assets	0.75	1.36	4.66	2.22	0.78	2.45
Property, Plant & Equipment	3.21	2.9	1.89	4.34	3.67	1.16
Other Long-Term Assets	-	0.09	0.11	0.07	0.07	0.07
Total Assets	3.97	4.35	6.66	6.63	4.52	3.67
Accounts Payable	0.04	0.06	0.16	0.07	0.04	0.06
Other Current Liabilities	0.03	0.01	0.01	0.01	0.01	0.08
Total Current Liabilities	0.07	0.07	0.17	0.08	0.05	0.13
Total Liabilities	0.07	0.07	0.17	0.08	0.05	0.13
Common Stock	12.67	12.64	12.55	9.49	7.46	6.4
Additional Paid-In Capital	-	-	-	-	-	3.99
Retained Earnings	-16	-15.56	-13.26	-8.32	-7.38	-6.9
Comprehensive Income & Other	7.23	7.2	7.2	5.38	4.39	0.05
Shareholders' Equity	3.89	4.28	6.49	6.55	4.47	3.54
Total Liabilities & Equity	3.97	4.35	6.66	6.63	4.52	3.67
Net Cash (Debt)	0.69	1.28	4.6	2.03	0.69	2.21
Net Cash Growth	-51.91%	-72.14%	126.30%	195.13%	-68.92%	908.37%
Net Cash Per Share	0.01	0.01	0.05	0.03	0.01	0.06
Filing Date Shares Outstanding	99.89	98.89	97.89	94.89	57.92	57.22
Total Common Shares Outstanding	99.89	98.89	97.89	80.86	57.92	49.72
Working Capital	0.68	1.29	4.48	2.13	0.73	2.31
Book Value Per Share	0.04	0.04	0.07	0.08	0.08	0.07
Tangible Book Value	3.89	4.28	6.49	6.55	4.47	3.54
Tangible Book Value Per Share	0.04	0.04	0.07	0.08	0.08	0.07