Rackla Metals Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	9.68	3.26	1.18	4.43	0.03
Short-Term Investments	0	0	0	0	0.01
Cash & Short-Term Investments	9.68	3.27	1.18	4.43	0.03
Cash Growth	196.45%	176.10%	-73.30%	14001.71%	-1.23%
Other Receivables	0.06	0.02	0.19	0.01	0
Total Trade Receivables	0.06	0.02	0.19	0.01	0
Other Current Assets	0.15	0.05	0.26	0	0
Total Current Assets	9.89	3.34	1.63	4.44	0.04
Net Property, Plant & Equipment	0.23	0.13	0.03	-	-
Other Long-Term Assets	1.24	1.05	1.06	0.22	1.28
Total Assets	11.36	4.52	2.72	4.66	1.32
Accounts Payable	0.2	0.16	0.36	0.13	0.07
Current Portion of Leases	0.03	0.02	0.02	-	-
Other Current Liabilities	0.03	0.24	0.12	1.13	0.22
Total Current Liabilities	0.26	0.42	0.49	1.25	0.29
Long-Term Leases	0.12	0.08	0.01	-	-
Total Long-Term Liabilities	0.12	0.08	0.01	-	-
Total Liabilities	0.38	0.5	0.5	1.25	0.29
Common Stock	34.02	21.16	16.24	13.58	9.51
Additional Paid-in Capital	0.91	1.04	0.99	0.05	0.12
Accumulated Other Comprehensive Income	-0.06	-0.06	-0.06	-0.06	-0.05
Retained Earnings	-23.89	-18.11	-14.94	-10.16	-8.55
Shareholders' Equity	10.98	4.03	2.22	3.41	1.02
Total Liabilities & Equity	11.36	4.52	2.72	4.66	1.32
Total Debt	0.15	0.1	0.02	0	0
Net Cash (Debt)	9.53	3.16	1.16	4.43	0.03
Net Cash Growth	201.14%	173.11%	-73.85%	14001.71%	-1.23%
Net Cash Per Share	0.07	0.04	0.02	0.10	0.00
Book Value	10.98	4.03	2.22	3.41	1.02
Book Value Per Share	0.08	0.05	0.04	0.08	0.03
Tangible Book Value	10.98	4.03	2.22	3.41	1.02
Tangible Book Value Per Share	0.08	0.05	0.04	0.08	0.03