Pioneer AI Foundry Inc. (NEO:JPEG)

Pioneer AI Foundry Balance Sheet

Financials in millions CAD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Cash & Equivalents	0.08	0.63	0.48	0.64	1.65	2.87
Cash & Short-Term Investments	0.08	0.63	0.48	0.64	1.65	2.87
Cash Growth	-75.95%	32.28%	-25.53%	-61.40%	-42.38%	2887.59%
Accounts Receivable	0.23	0.01	0.06	0.12	0.29	-
Receivables	0.23	0.01	0.06	0.12	0.29	-
Prepaid Expenses	0.06	0.06	0.03	0.03	0.08	0
Total Current Assets	0.38	0.69	0.57	0.79	2.03	2.87
Long-Term Investments	7.6	5.72	7.24	3.83	8.93	17.59
Other Intangible Assets	1.23	0.46	-	-	4.61	-
Total Assets	9.2	6.87	7.81	4.62	15.56	20.46
Accounts Payable	0.66	0.68	0.95	1.03	0.34	0.34
Short-Term Debt	0.63	-	-	-	-	-
Current Unearned Revenue	-	-	-	0.15	-	-
Other Current Liabilities	-	-	-	0	0.88	0.23
Total Current Liabilities	1.28	0.68	0.95	1.18	1.22	0.58
Long-Term Deferred Tax Liabilities	-	-	-	-	-	1.14
Total Liabilities	1.28	0.68	0.95	1.18	1.22	1.72
Common Stock	41.78	41.78	40.75	38.52	35.73	14.44
Retained Earnings	-35.18	-36.8	-34.95	-38.37	-26.74	4
Comprehensive Income & Other	1.33	1.22	1.06	3.28	5.36	0.3
Shareholders' Equity	7.92	6.2	6.86	3.44	14.34	18.75
Total Liabilities & Equity	9.2	6.87	7.81	4.62	15.56	20.46
Total Debt	0.63	-	-	-	-	-
Net Cash (Debt)	-0.55	0.63	0.48	0.64	1.65	2.87
Net Cash Growth	-	32.28%	-25.53%	-61.40%	-42.38%	2887.59%
Net Cash Per Share	-0.01	0.01	0.01	0.01	0.03	0.08
Filing Date Shares Outstanding	93.87	93.87	87.16	84.93	76.9	55.54
Total Common Shares Outstanding	93.87	93.87	87.16	84.93	76.9	55.54
Working Capital	-0.91	0.02	-0.38	-0.39	0.81	2.3
Book Value Per Share	0.08	0.07	0.08	0.04	0.19	0.34
Tangible Book Value	6.69	5.74	6.86	3.44	9.74	18.75
Tangible Book Value Per Share	0.07	0.06	0.08	0.04	0.13	0.34

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.