Tier One Silver Inc. (TSXV:TSLV)

Tier One Silver Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.67	0.17	0.83	1.55	2.59	2.73
Cash & Short-Term Investments	4.67	0.17	0.83	1.55	2.59	2.73
Cash Growth	1381.55%	-79.25%	-46.85%	-40.02%	-5.11%	10431.89%
Other Receivables	0.02	0.03	0.05	0.02	0.02	0.01
Receivables	0.02	0.03	0.05	0.02	0.02	0.01
Prepaid Expenses	0.02	0.03	0.24	0.42	0.16	0.11
Other Current Assets	0.1	0.17	0.15	0.32	0.6	0.04
Total Current Assets	4.8	0.41	1.27	2.31	3.38	2.89
Property, Plant & Equipment	1.42	1.45	2.27	2.76	2.6	3.7
Long-Term Investments	0.1	0.1	0.12	0.13	-	-
Other Long-Term Assets	-	-	-	0.03	0.1	0.11
Total Assets	6.32	1.96	3.66	5.23	6.08	6.7
Accounts Payable	0.46	0.8	0.46	0.48	0.69	0.3
Accrued Expenses	0.09	0.16	0.09	0.06	0.11	0.1
Other Current Liabilities	-	-	0.48	0.27	0.28	0.08
Total Current Liabilities	0.56	0.96	1.03	0.81	1.08	0.48
Other Long-Term Liabilities	0.4	0.5	0.25	0.27	0.2	-
Total Liabilities	0.96	1.46	1.28	1.07	1.28	0.48
Common Stock	37.66	31.58	30.31	27	21.1	7.98
Retained Earnings	-37.56	-36.03	-32.35	-26.87	-19.13	-1.64
Comprehensive Income & Other	5.26	4.96	4.42	4.02	2.83	-0.12
Shareholders' Equity	5.37	0.5	2.38	4.16	4.8	6.21
Total Liabilities & Equity	6.32	1.96	3.66	5.23	6.08	6.7
Net Cash (Debt)	4.67	0.17	0.83	1.55	2.59	2.73
Net Cash Growth	1381.55%	-79.25%	-46.85%	-40.02%	-5.11%	10431.89%
Net Cash Per Share	0.03	0.00	0.01	0.01	0.02	0.02
Filing Date Shares Outstanding	258.73	176.23	159.95	139.53	125.79	112.34
Total Common Shares Outstanding	258.73	171.05	159.95	139.53	125.79	112.34
Working Capital	4.25	-0.55	0.24	1.5	2.3	2.41
Book Value Per Share	0.02	0.00	0.01	0.03	0.04	0.06
Tangible Book Value	5.37	0.5	2.38	4.16	4.8	6.21
Tangible Book Value Per Share	0.02	0.00	0.01	0.03	0.04	0.06
Machinery	-	-	0.04	0.05	0.06	0.01

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