Optimus Gold Corp. (TSXV:OTS.H)

Optimus Gold Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Cash & Equivalents	0	0.01	0.09	0.01	0.25	0.64
Cash & Short-Term Investments	0	0.01	0.09	0.01	0.25	0.64
Cash Growth	-95.48%	-94.22%	1166.90%	-97.21%	-61.31%	280.96%
Other Receivables	0.04	0.04	0.03	0.04	0.03	0.01
Receivables	0.04	0.04	0.03	0.04	0.03	0.01
Prepaid Expenses	-	-	0.01	0	0	0
Total Current Assets	0.04	0.04	0.12	0.05	0.28	0.66
Property, Plant & Equipment	-	-	0.06	0.63	-	0.02
Other Long-Term Assets	0	0	0	0	0	0
Total Assets	0.05	0.04	0.19	0.67	0.28	0.68
Accounts Payable	0.13	0.68	0.56	1.99	2.11	2.11
Accrued Expenses	3.56	2.82	2.85	1.23	0.99	0.84
Short-Term Debt	0.89	0.88	0.81	0.8	0.36	0.36
Total Current Liabilities	4.57	4.37	4.23	4.03	3.46	3.31
Total Liabilities	4.57	4.37	4.23	4.03	3.46	3.31
Common Stock	15.16	15.16	14.61	14.11	13.61	13.61
Retained Earnings	-20.84	-20.65	-19.82	-18.63	-17.91	-17.36
Comprehensive Income & Other	1.16	1.16	1.16	1.16	1.11	1.11
Shareholders' Equity	-4.52	-4.33	-4.04	-3.35	-3.19	-2.63
Total Liabilities & Equity	0.05	0.04	0.19	0.67	0.28	0.68
Total Debt	0.89	0.88	0.81	0.8	0.36	0.36
Net Cash (Debt)	-0.88	-0.87	-0.73	-0.8	-0.12	0.28
Net Cash Per Share	-0.01	-0.01	-0.01	-0.01	-0.00	0.00
Filing Date Shares Outstanding	145.32	145.32	135.32	125.32	120.32	120.32
Total Common Shares Outstanding	145.32	145.32	135.32	125.32	120.32	120.32
Working Capital	-4.53	-4.33	-4.1	-3.98	-3.19	-2.66
Book Value Per Share	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02
Tangible Book Value	-4.52	-4.33	-4.04	-3.35	-3.19	-2.63
Tangible Book Value Per Share	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.