Vortex Metals Inc. (TSXV:VMS)

Vortex Metals 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	0.19	0.16	0.29	2.07	0.02	0.43
Cash & Short-Term Investments	0.19	0.16	0.29	2.07	0.02	0.43
Cash Growth	-9.73%	-45.87%	-85.80%	12273.11%	-96.08%	-18.68%
Accounts Receivable	-	-	-	0.04	0.15	0.02
Other Receivables	0.2	0.14	0.1	-	-	-
Total Trade Receivables	0.2	0.14	0.1	0.04	0.15	0.02
Other Current Assets	0.05	0.04	0.02	0	3.89	-
Total Current Assets	0.44	0.34	0.41	2.12	4.06	0.44
Net Property, Plant & Equipment	0.01	0.01	-	-	-	-
Other Long-Term Assets	7.27	7.27	6.38	5.75	-	-
Total Assets	7.72	7.62	6.8	7.87	4.06	0.44
Accounts Payable	3.05	3.02	2.08	1.33	0.24	0.03
Short-Term Debt	0.08	0.12	-	-	0.15	-
Unearned Revenue	-	-	-	-	4.04	-
Total Current Liabilities	3.13	3.14	2.08	1.33	4.43	0.03
Total Liabilities	3.13	3.14	2.08	1.33	4.43	0.03
Common Stock	12.83	11.86	10.84	10.84	0.69	0.77
Additional Paid-in Capital	1.85	1.66	0.67	0.6	-	0.08
Retained Earnings	-10.5	-9.33	-6.8	-4.9	-1.05	-0.44
Total Common Shareholders' Equity	4.17	4.19	4.72	6.55	-0.36	0.41
Minority Interest	0.41	0.29	-	-	-	-
Shareholders' Equity	4.59	4.48	4.72	6.55	-0.36	0.41
Total Liabilities & Equity	7.72	7.62	6.8	7.87	4.06	0.44
Total Debt	0.08	0.12	0	0	0.15	0
Net Cash (Debt)	0.11	0.04	0.29	2.07	-0.13	0.43
Net Cash Growth	183.84%	-86.71%	-85.80%	-	-	-18.68%
Net Cash Per Share	0.00	0.00	0.01	0.05	-0.02	0.08
Book Value	4.17	4.19	4.72	6.55	-0.36	0.41
Book Value Per Share	0.05	0.06	0.08	0.15	-0.05	0.08
Tangible Book Value	4.17	4.19	4.72	6.55	-0.36	0.41
Tangible Book Value Per Share	0.05	0.06	0.08	0.15	-0.05	0.08

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