TAG Oil 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	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	3.95	6.57	16.44	21.42	14.09	16.29
Cash & Short-Term Investments	3.95	6.57	16.44	21.42	14.09	16.29
Cash Growth	-10.42%	-60.00%	-23.27%	52.05%	-13.52%	-59.23%
Accounts Receivable	0.88	0.96	0.79	2.56	0.39	0.23
Other Current Assets	0.27	2.02	2.24	0.83	1.8	7.05
Total Current Assets	5.1	9.55	19.46	24.8	16.28	19.21
Net Property, Plant & Equipment	1.16	1.54	0.47	0.51	0.38	0.15
Long-Term Investments	-	-	-	-	-	0.02
Other Long-Term Assets	41.22	43.99	33.98	14.66	1.15	-
Total Assets	47.47	55.09	53.91	39.97	17.82	23.73
Accounts Payable	1.31	4.25	7.02	0.67	0.41	0.37
Current Portion of Leases	0.27	0.34	0.21	0.15	0.09	0.09
Total Current Liabilities	1.57	4.59	7.22	0.82	0.5	0.46
Long-Term Leases	0.86	1.15	0.2	0.35	0.28	0.03
Total Long-Term Liabilities	0.86	1.15	0.2	0.35	0.28	0.03
Total Liabilities	2.43	5.74	7.43	1.17	0.78	0.48
Common Stock	262.44	262.24	256.57	243.06	219.63	219.59
Additional Paid-in Capital	24.25	24.15	23.44	21.88	21.57	21.29
Accumulated Other Comprehensive Income	1.14	2.47	-0.34	-	-	-0.01
Retained Earnings	-242.79	-239.51	-233.18	-226.13	-224.16	-217.62
Shareholders' Equity	45.04	49.35	46.48	38.81	17.04	23.25
Total Liabilities & Equity	47.47	55.09	53.91	39.97	17.82	23.73
Total Debt	1.13	1.49	0.41	0.5	0.37	0.12
Net Cash (Debt)	2.82	5.09	16.03	20.92	13.71	16.17
Net Cash Growth	-44.47%	-68.26%	-23.40%	52.56%	-15.20%	-59.38%
Net Cash Per Share	0.01	0.03	-	-	-	-
Book Value	45.04	49.35	46.48	38.81	17.04	23.25
Book Value Per Share	0.21	0.26	-	-	-	-
Tangible Book Value	45.04	49.35	46.48	38.81	17.04	23.25
Tangible Book Value Per Share	0.21	0.26	-	-	-	-

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.