Atha Energy Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	7.71	8.11	33.32	6.98	0.02
Short-Term Investments	0.27	0.15	0.68	-	-
Cash & Short-Term Investments	7.98	8.26	34.01	6.98	0.02
Cash Growth	-66.98%	-75.70%	387.43%	37942.88%	-
Other Receivables	1.63	2.47	0.81	0.04	0.01
Receivables	1.63	2.47	0.81	0.04	0.01
Prepaid Expenses	0.41	0.9	0.67	0.02	-
Restricted Cash	0.04	0.04	3.88	33.73	-
Other Current Assets	-	0.07	0.54	-	-
Total Current Assets	10.05	11.74	39.91	40.75	0.02
Property, Plant & Equipment	209.39	202.43	59.25	0.23	-
Other Long-Term Assets	-	-	-	1.05	-
Total Assets	219.44	214.17	99.16	42.03	0.02
Accounts Payable	0.96	1.71	1.92	0.35	0.11
Accrued Expenses	-	0.03	0.14	-	-
Current Portion of Leases	0.22	0.19	-	-	-
Other Current Liabilities	-	-	4	33.73	-
Total Current Liabilities	1.18	1.93	6.06	34.08	0.11
Long-Term Leases	0.43	0.43	-	-	-
Long-Term Unearned Revenue	0.95	-	5.33	-	-
Long-Term Deferred Tax Liabilities	4.75	3.48	-	-	-
Total Liabilities	7.32	5.83	11.39	34.08	0.11
Common Stock	224.09	217.05	93.56	8.63	0.12
Additional Paid-In Capital	2.97	3.99	-	-	-
Retained Earnings	-30.01	-26.62	-15.22	-1.24	-0.21
Comprehensive Income & Other	15.07	13.92	9.43	0.57	0
Shareholders' Equity	212.12	208.34	87.77	7.96	-0.09
Total Liabilities & Equity	219.44	214.17	99.16	42.03	0.02
Total Debt	0.65	0.62	-	-	-
Net Cash (Debt)	7.33	7.64	34.01	6.98	0.02
Net Cash Growth	-68.72%	-77.53%	387.43%	37942.88%	-
Net Cash Per Share	0.03	0.03	0.31	0.20	0.00
Filing Date Shares Outstanding	298.14	277.9	277.85	126.31	24.89
Total Common Shares Outstanding	298.14	277.9	138.61	51.34	17.96
Working Capital	8.87	9.82	33.85	6.68	-0.09
Book Value Per Share	0.71	0.75	0.63	0.16	-0.00
Tangible Book Value	212.12	208.34	87.77	7.96	-0.09
Tangible Book Value Per Share	0.71	0.75	0.63	0.16	-0.00
Machinery	0.23	0.21	0.05	0.03	-
Leasehold Improvements	0.18	0.18	0.11	0.1	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.