Strikewell Energy Balance Sheet

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	0.25	0.3	0.42	0.51	0.48	0.23
Cash & Short-Term Investments	0.25	0.3	0.42	0.51	0.48	0.23
Cash Growth	-38.77%	-29.72%	-17.19%	7.69%	110.34%	37.49%
Accounts Receivable	0.18	0.18	0.18	0.17	0.2	0.2
Receivables	0.18	0.18	0.18	0.17	0.2	0.2
Prepaid Expenses	0	0.01	0.01	0.01	0.01	0.01
Total Current Assets	0.43	0.48	0.61	0.69	0.68	0.43
Property, Plant & Equipment	0.11	0.11	0.14	0.29	0.29	0.5
Total Assets	0.54	0.59	0.75	0.98	0.97	0.93
Accounts Payable	0.57	0.58	0.57	0.56	0.67	0.65
Accrued Expenses	4.06	14.4	12.39	10.32	8.25	7.4
Short-Term Debt	-	-	-	-	-	0.91
Current Portion of Long-Term Debt	25.12	11.53	10.71	-	-	0.09
Total Current Liabilities	29.75	26.52	23.68	10.88	8.92	9.05
Long-Term Debt	-	2.33	3.07	13.78	13.78	11.57
Other Long-Term Liabilities	0.13	0.13	0.13	0.22	0.17	0.3
Total Liabilities	29.88	28.98	26.88	24.87	22.87	20.93
Common Stock	16.77	16.77	16.77	16.77	16.77	16.77
Additional Paid-In Capital	3.98	3.98	3.98	3.98	3.98	3.98
Retained Earnings	-50.09	-49.15	-46.88	-44.65	-42.66	-40.75
Shareholders' Equity	-29.34	-28.39	-26.13	-23.9	-21.9	-20
Total Liabilities & Equity	0.54	0.59	0.75	0.98	0.97	0.93
Total Debt	25.12	13.86	13.78	13.78	13.78	12.57
Net Cash (Debt)	-24.87	-13.57	-13.36	-13.27	-13.3	-12.35
Net Cash Per Share	-2.88	-1.57	-1.55	-1.54	-1.54	-1.43
Filing Date Shares Outstanding	8.63	8.63	8.63	8.63	8.63	8.63
Total Common Shares Outstanding	8.63	8.63	8.63	8.63	8.63	8.63
Working Capital	-29.31	-26.04	-23.06	-10.19	-8.24	-8.62
Book Value Per Share	-3.40	-3.29	-3.03	-2.77	-2.54	-2.32
Tangible Book Value	-29.34	-28.39	-26.13	-23.9	-21.9	-20
Tangible Book Value Per Share	-3.40	-3.29	-3.03	-2.77	-2.54	-2.32