Visionstate Balance Sheet

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Cash & Equivalents	0.17	0.08	0.46	0.09	0.02	0.64
Cash & Short-Term Investments	0.17	0.08	0.46	0.09	0.02	0.64
Cash Growth	-56.81%	-83.39%	408.53%	353.43%	-96.89%	-
Accounts Receivable	0.01	0.01	0.01	0.01	0.03	0.04
Other Receivables	-	-	0.18	-	-	-
Total Trade Receivables	0.01	0.01	0.19	0.01	0.03	0.04
Inventory	-	-	-	-	-	0.02
Other Current Assets	0.02	0.03	0.09	0.17	0.01	0.22
Total Current Assets	0.2	0.11	0.73	0.28	0.06	0.91
Net Property, Plant & Equipment	0.02	0.02	0.04	0.06	0.07	0.01
Long-Term Investments	-	-	-	-	0.56	0.56
Other Long-Term Assets	0.05	0.05	0.05	0.05	0.28	0
Total Assets	0.27	0.19	0.83	0.39	0.98	1.49
Accounts Payable	0.22	0.29	0.3	0.39	0.37	0.47
Short-Term Debt	0.03	0.03	0.02	0.02	0.02	0.02
Current Portion of Long-Term Debt	0.4	0.1	0.1	0.16	0.1	0.1
Current Portion of Leases	0.01	0.02	0.02	0.02	0.01	0.01
Unearned Revenue	-	0.06	0.05	0.01	0.03	0.16
Other Current Liabilities	-	-	-	-	0.07	0.02
Total Current Liabilities	0.66	0.49	0.49	0.59	0.6	0.78
Long-Term Debt	-	-	-	-	0.05	0.05
Long-Term Leases	0.01	0.01	0.03	0.05	0.06	-
Total Long-Term Liabilities	0.01	0.01	0.03	0.05	0.12	0.05
Total Liabilities	0.67	0.5	0.52	0.64	0.72	0.83
Common Stock	12.17	12.17	11.93	11.1	10.37	10.08
Additional Paid-in Capital	5.2	5.2	4.98	4.31	3.83	3.9
Retained Earnings	-17.77	-17.68	-16.6	-15.67	-13.94	-13.32
Shareholders' Equity	-0.4	-0.31	0.31	-0.25	0.26	0.66
Total Liabilities & Equity	0.27	0.83	0.83	0.39	0.98	1.49
Total Debt	0.45	0.16	0.17	0.24	0.25	0.18
Net Cash (Debt)	-0.28	-0.08	0.29	-0.15	-0.23	0.46
Net Cash Per Share	-0.00	-	0.00	-0.00	-0.00	0.01
Book Value	-0.4	-0.31	0.31	-0.25	0.26	0.66
Book Value Per Share	-0.00	-0.00	0.00	-0.00	0.00	0.01
Tangible Book Value	-0.4	-0.31	0.31	-0.25	0.26	0.66
Tangible Book Value Per Share	-0.00	-0.00	0.00	-0.00	0.00	0.01

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.