XXIX Metal Balance Sheet

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

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2020
Period Ending	Apr '25 Apr 30, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021	Oct '20 Oct 31, 2020	2019 - 2020
Cash & Equivalents	2.91	4.06	5.77	8.86	17.51	1.74	Upgrade
Trading Asset Securities	1.43	2.26	4.44	6.54	-	-	Upgrade
Cash & Short-Term Investments	4.35	6.32	10.21	15.39	17.51	1.74	Upgrade
Cash Growth	-55.12%	-38.06%	-33.69%	-12.09%	904.24%	402.66%	Upgrade
Other Receivables	1.64	1.56	1.92	1.3	0.23	0.1	Upgrade
Receivables	1.64	1.56	1.92	1.3	0.23	0.1	Upgrade
Prepaid Expenses	0.09	0.16	0.17	0.1	0.1	0	Upgrade
Restricted Cash	0.48	0.06	0.06	-	-	-	Upgrade
Total Current Assets	6.56	8.1	12.35	16.8	17.83	1.85	Upgrade
Property, Plant & Equipment	0.28	0.14	0.03	0.04	0.06	0.02	Upgrade
Long-Term Investments	-	-	-	-	2.84	3.36	Upgrade
Total Assets	6.84	8.24	12.38	16.84	20.73	5.22	Upgrade
Accounts Payable	1.28	0.5	0.26	0.31	0.86	0.06	Upgrade
Current Income Taxes Payable	-	-	-	-	0.03	-	Upgrade
Current Unearned Revenue	-	-	-	-	2.61	0.31	Upgrade
Other Current Liabilities	1.44	-	-	0	0.06	0	Upgrade
Total Current Liabilities	2.72	0.5	0.26	0.32	3.56	0.38	Upgrade
Long-Term Deferred Tax Liabilities	-	-	-	-	-	0.06	Upgrade
Total Liabilities	2.72	0.5	0.26	0.32	3.56	0.44	Upgrade
Common Stock	30.23	20.1	19.97	17.21	14.41	3.58	Upgrade
Retained Earnings	-29.89	-15.53	-10.67	-3.35	0.55	0.07	Upgrade
Comprehensive Income & Other	3.77	3.17	2.82	2.66	2.21	1.12	Upgrade
Shareholders' Equity	4.12	7.74	12.12	16.52	17.17	4.78	Upgrade
Total Liabilities & Equity	6.84	8.24	12.38	16.84	20.73	5.22	Upgrade
Net Cash (Debt)	4.35	6.32	10.21	15.39	17.51	1.74	Upgrade
Net Cash Growth	-55.12%	-38.06%	-33.69%	-12.09%	904.24%	402.66%	Upgrade
Net Cash Per Share	0.02	0.04	0.06	0.11	0.14	0.03	Upgrade
Filing Date Shares Outstanding	258.78	258.81	173.66	151.04	146.61	107.94	Upgrade
Total Common Shares Outstanding	258.78	174.37	173.66	150.74	134.36	70.78	Upgrade
Working Capital	3.83	7.6	12.09	16.48	14.27	1.47	Upgrade
Book Value Per Share	0.02	0.04	0.07	0.11	0.13	0.07	Upgrade
Tangible Book Value	4.12	7.74	12.12	16.52	17.17	4.78	Upgrade
Tangible Book Value Per Share	0.02	0.04	0.07	0.11	0.13	0.07	Upgrade
Machinery	-	0.19	0.07	0.07	0.07	0.02	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.