Sherpa II Holdings Corp. (TSXV:SHRP)

Sherpa II Holdings Balance Sheet

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	0.54	0.06	0.06	0.01	0.46	0.18
Cash & Short-Term Investments	0.54	0.06	0.06	0.01	0.46	0.18
Cash Growth	3474.53%	3.79%	633.31%	-98.22%	153.45%	-45.62%
Other Receivables	0	0	0	0	0.02	0.01
Receivables	0	0	0	0	0.02	0.01
Prepaid Expenses	0.01	0.01	0.01	0.01	0	0
Total Current Assets	0.54	0.07	0.07	0.02	0.48	0.19
Property, Plant & Equipment	0.98	0.73	0.74	0.74	0.37	0.31
Total Assets	1.53	0.8	0.81	0.76	0.85	0.5
Accounts Payable	0	0.03	0.02	0.04	0.03	0.02
Accrued Expenses	-	-	-	0	-	-
Current Unearned Revenue	0.04	-	-	-	0.07	0.01
Total Current Liabilities	0.04	0.03	0.02	0.05	0.09	0.03
Long-Term Debt	-	0.05	-	-	-	-
Total Liabilities	0.04	0.08	0.02	0.05	0.09	0.03
Common Stock	2.24	1.44	1.39	1.2	1.2	0.81
Retained Earnings	-0.88	-0.81	-0.67	-0.59	-0.54	-0.41
Comprehensive Income & Other	0.12	0.1	0.07	0.1	0.1	0.07
Shareholders' Equity	1.49	0.72	0.79	0.71	0.75	0.47
Total Liabilities & Equity	1.53	0.8	0.81	0.76	0.85	0.5
Total Debt	-	0.05	-	-	-	-
Net Cash (Debt)	0.54	0.01	0.06	0.01	0.46	0.18
Net Cash Growth	3474.53%	-79.68%	633.31%	-98.22%	153.45%	-45.62%
Net Cash Per Share	0.02	0.00	0.00	0.00	0.03	0.02
Filing Date Shares Outstanding	27.16	25.54	20.24	18.76	15.63	10.63
Total Common Shares Outstanding	27.16	21.22	20.24	15.63	15.63	10.63
Working Capital	0.5	0.05	0.05	-0.03	0.39	0.16
Book Value Per Share	0.05	0.03	0.04	0.05	0.05	0.04
Tangible Book Value	1.49	0.72	0.79	0.71	0.75	0.47
Tangible Book Value Per Share	0.05	0.03	0.04	0.05	0.05	0.04

Source: S&P Global Market Intelligence. Standard template. Financial Sources.