None
SEDAR Interim Financial Statements
RV · Price
[
{
"companyName": "Pathfinder Ventures Inc.",
"reportingPeriodEnd": "2025-09-30",
"reportStatus": "Unaudited",
"auditorName": "Smythe LLP",
"auditorKeyMatters": [],
"balanceSheet": {
"2025-09-30": {
"cash": 450054,
"prepaidExpenses": 109631,
"inventory": 27126,
"receivables": 41157,
"totalCurrentAssets": 627968,
"deposits": 336439,
"investment": 500000,
"propertyAndEquipment": 13034569,
"totalAssets": 14498976,
"accountsPayableAndAccruedLiabilities": 1315643,
"deferredRevenue": 728303,
"currentPortionOfLeaseLiabilities": 74125,
"promissoryNotes": 596497,
"currentPortionOfMortgages": 6961510,
"currentPortionOfDebentures": 3137963,
"totalCurrentLiabilities": 12814041,
"loanPayable": 60000,
"leaseLiabilities": 263084,
"mortgages": 0,
"debentures": 0,
"totalLiabilities": 13137125,
"shareCapital": 11315701,
"reserves": 1114105,
"deficit": -11067955,
"totalShareholdersEquity": 1361851,
"cashPerShare": 0.0099,
"workingCapitalPerShare": -0.2679
},
"2024-12-31": {
"cash": 826123,
"prepaidExpenses": 264766,
"inventory": 16997,
"receivables": 153607,
"totalCurrentAssets": 1261493,
"deposits": 306476,
"investment": 500000,
"propertyAndEquipment": 13117751,
"totalAssets": 15185720,
"accountsPayableAndAccruedLiabilities": 1122081,
"deferredRevenue": 675402,
"currentPortionOfLeaseLiabilities": 64557,
"promissoryNotes": 676715,
"currentPortionOfMortgages": 4805531,
"currentPortionOfDebentures": 47900,
"totalCurrentLiabilities": 7392186,
"loanPayable": 60000,
"leaseLiabilities": 306048,
"mortgages": 2279640,
"debentures": 2901881,
"totalLiabilities": 12939755,
"shareCapital": 11315701,
"reserves": 1114105,
"deficit": -10183841,
"totalShareholdersEquity": 2245965,
"cashPerShare": 0.0359,
"workingCapitalPerShare": -0.2662
}
},
"incomeStatement": {
"2025-09-30_3months": {
"revenue": 1717662,
"managementServicesRevenue": 0,
"costOfSales": -94871,
"grossProfit": 1622791,
"accretionExpense": 2732,
"consultingExpense": 632,
"depreciationExpense": 154339,
"generalAndAdministrative": 53282,
"insurance": 23351,
"interestExpense": 249870,
"investorRelations": 0,
"leaseExpense": 32640,
"legalAndProfessionalFees": 58616,
"marketing": 37226,
"propertyCosts": 136398,
"propertyTaxes": 15026,
"salariesAndBenefits": 475581,
"shareBasedCompensation": 0,
"supplies": 23112,
"totalOperatingExpenses": 1262805,
"netIncomeLossFromOperations": 359986,
"foreignExchangeLoss": -1164,
"gainOnDispositionOfPropertyAndEquipment": 0,
"other": 519,
"netIncomeLossAndComprehensiveIncomeLoss": 359341,
"basicEarningsPerShare": 0.01,
"dilutedEarningsPerShare": 0.01,
"weightedAverageSharesOutstanding": 45495501
},
"2024-09-30_3months": {
"revenue": 1576911,
"managementServicesRevenue": 0,
"costOfSales": -82039,
"grossProfit": 1494872,
"accretionExpense": 29620,
"consultingExpense": 17834,
"depreciationExpense": 163567,
"generalAndAdministrative": 44695,
"insurance": 26643,
"interestExpense": 259572,
"investorRelations": 36000,
"leaseExpense": 27518,
"legalAndProfessionalFees": 147452,
"marketing": 44914,
"propertyCosts": 114562,
"propertyTaxes": 17618,
"salariesAndBenefits": 476842,
"shareBasedCompensation": 0,
"supplies": 18986,
"totalOperatingExpenses": 1425823,
"netIncomeLossFromOperations": 69049,
"foreignExchangeLoss": -1549,
"gainOnDispositionOfPropertyAndEquipment": 0,
"other": 619,
"netIncomeLossAndComprehensiveIncomeLoss": 68119,
"basicEarningsPerShare": 0.00,
"dilutedEarningsPerShare": 0.00,
"weightedAverageSharesOutstanding": 24713979
},
"2025-09-30_9months": {
"revenue": 3119069,
"managementServicesRevenue": 0,
"costOfSales": -213277,
"grossProfit": 2905792,
"accretionExpense": 9049,
"consultingExpense": 8535,
"depreciationExpense": 463348,
"generalAndAdministrative": 148741,
"insurance": 66831,
"interestExpense": 747001,
"investorRelations": 5000,
"leaseExpense": 51141,
"legalAndProfessionalFees": 332491,
"marketing": 160822,
"propertyCosts": 405255,
"propertyTaxes": 46935,
"salariesAndBenefits": 1288766,
"shareBasedCompensation": 0,
"supplies": 54436,
"totalOperatingExpenses": 3788351,
"netIncomeLossFromOperations": -882559,
"foreignExchangeLoss": -1971,
"gainOnDispositionOfPropertyAndEquipment": 0,
"other": 416,
"netIncomeLossAndComprehensiveIncomeLoss": -884114,
"basicEarningsPerShare": -0.02,
"dilutedEarningsPerShare": -0.02,
"weightedAverageSharesOutstanding": 45495501
},
"2024-09-30_9months": {
"revenue": 2867953,
"managementServicesRevenue": 15000,
"costOfSales": -194781,
"grossProfit": 2688172,
"accretionExpense": 123594,
"consultingExpense": 35616,
"depreciationExpense": 502167,
"generalAndAdministrative": 138169,
"insurance": 68211,
"interestExpense": 712908,
"investorRelations": 66000,
"leaseExpense": 42145,
"legalAndProfessionalFees": 450093,
"marketing": 97936,
"propertyCosts": 357403,
"propertyTaxes": 46478,
"salariesAndBenefits": 1221645,
"shareBasedCompensation": 53213,
"supplies": 44235,
"totalOperatingExpenses": 3959813,
"netIncomeLossFromOperations": -1271641,
"foreignExchangeLoss": -2034,
"gainOnDispositionOfPropertyAndEquipment": 156,
"other": 2739,
"netIncomeLossAndComprehensiveIncomeLoss": -1270780,
"basicEarningsPerShare": -0.06,
"dilutedEarningsPerShare": -0.06,
"weightedAverageSharesOutstanding": 23033639
}
},
"cashFlowStatement": {
"2025-09-30_9months": {
"netLossAndComprehensiveLoss": -884114,
"accretionExpense": 9049,
"depreciationExpense": 463348,
"interestExpense": 747001,
"shareBasedCompensation": 0,
"gainOnDispositionOfPropertyAndEquipment": 0,
"changesInPrepaidExpenses": 155135,
"changesInInventory": -10129,
"changesInReceivables": 12450,
"changesInDeposits": -29963,
"changesInAccountsPayableAndAccruedLiabilities": 213419,
"changesInDeferredRevenue": 52901,
"cashProvidedByOperatingActivities": 729097,
"proceedsFromSaleOfPropertyAndEquipment": 0,
"purchasesOfPropertyAndEquipment": -362057,
"cashUsedInInvestingActivities": -362057,
"proceedsFromSharesIssuedInPrivatePlacement": 0,
"proceedsFromUnitsIssuedInPrivatePlacement": 100000,
"shareIssuanceCosts": 0,
"repaymentOfMortgages": -123661,
"interestPaidOnMortgages": -456184,
"repaymentOfPromissoryNotesPrincipal": -80218,
"repaymentOfPromissoryNotesAccruedInterest": -100000,
"leasePayments": -83046,
"cashUsedInFinancingActivities": -743109,
"changeInCash": -376069,
"cashBeginningOfPeriod": 826123,
"cashEndOfPeriod": 450054,
"cashIncomeTaxPaid": 0,
"cashInterestPaid": 522950,
"unitSubscriptionReceivableIncludedInReceivables": 0,
"interestExpenseIncludedInAccountsPayableAndAccruedLiabilities": 80060,
"purchasesOfPropertyAndEquipmentIncludedInAccountsPayableAndAccruedLiabilities": 83
},
"2024-09-30_9months": {
"netLossAndComprehensiveLoss": -1270780,
"accretionExpense": 123594,
"depreciationExpense": 502167,
"interestExpense": 712908,
"shareBasedCompensation": 53213,
"gainOnDispositionOfPropertyAndEquipment": -156,
"changesInPrepaidExpenses": -181388,
"changesInInventory": 3452,
"changesInReceivables": -33603,
"changesInDeposits": -24956,
"changesInAccountsPayableAndAccruedLiabilities": 393866,
"changesInDeferredRevenue": -126855,
"cashProvidedByOperatingActivities": 151462,
"proceedsFromSaleOfPropertyAndEquipment": 500,
"purchasesOfPropertyAndEquipment": -228999,
"cashUsedInInvestingActivities": -228499,
"proceedsFromSharesIssuedInPrivatePlacement": 300000,
"proceedsFromUnitsIssuedInPrivatePlacement": 700000,
"shareIssuanceCosts": -29401,
"repaymentOfMortgages": -92724,
"interestPaidOnMortgages": -434943,
"repaymentOfPromissoryNotesPrincipal": -56000,
"repaymentOfPromissoryNotesAccruedInterest": 0,
"leasePayments": -93284,
"cashProvidedByFinancingActivities": 293648,
"changeInCash": 216611,
"cashBeginningOfPeriod": 456100,
"cashEndOfPeriod": 672711,
"cashIncomeTaxPaid": 0,
"cashInterestPaid": 454233,
"unitSubscriptionReceivableIncludedInReceivables": 0,
"interestExpenseIncludedInAccountsPayableAndAccruedLiabilities": 78886,
"purchasesOfPropertyAndEquipmentIncludedInAccountsPayableAndAccruedLiabilities": 0
}
},
"investmentsAndOtherAssets": [
{
"type": "Investment",
"description": "5% equity interest in a company developing a new modular home park in Vernon, BC",
"ownershipPercentage": 5,
"value": 500000,
"notes": "Fair value through profit and loss. Fair value at acquisition and as at September 30, 2025 is $500,000."
}
],
"shareStructure": {
"authorizedShares": "Unlimited",
"issuedShares": 45495501,
"classesOfShares": [
"common voting shares"
],
"warrants": [
{
"number": 3794000,
"exercisePrice": 0.20,
"expiryDate": "2027-09-13"
},
{
"number": 7712500,
"exercisePrice": 0.20,
"expiryDate": "2027-12-23"
},
{
"number": 1250000,
"exercisePrice": 0.20,
"expiryDate": "2028-02-28"
}
],
"options": [
{
"number": 195662,
"exercisePrice": 0.88,
"expiryDate": "2026-10-18"
},
{
"number": 141305,
"exercisePrice": 0.92,
"expiryDate": "2026-10-18"
},
{
"number": 452642,
"exercisePrice": 1.20,
"expiryDate": "2026-11-22"
},
{
"number": 435000,
"exercisePrice": 0.32,
"expiryDate": "2028-08-31"
},
{
"number": 717500,
"exercisePrice": 0.20,
"expiryDate": "2029-04-05"
}
],
"rightsConvertibleInstruments": null
},
"managementCompensation": {
"currency": "CAD",
"periods": {
"2025-09-30_3months": {
"interestExpense": 23036,
"legalAndProfessionalFees": 28500,
"salariesAndBenefits": 98569,
"shareBasedCompensation": 0
},
"2024-09-30_3months": {
"interestExpense": 23034,
"legalAndProfessionalFees": 21000,
"salariesAndBenefits": 69231,
"shareBasedCompensation": 0
},
"2025-09-30_9months": {
"interestExpense": 68353,
"legalAndProfessionalFees": 72500,
"salariesAndBenefits": 261031,
"shareBasedCompensation": 0
},
"2024-09-30_9months": {
"interestExpense": 70273,
"legalAndProfessionalFees": 63000,
"salariesAndBenefits": 230769,
"shareBasedCompensation": 37581
}
},
"namedIndividuals": [],
"otherRelatedPartyTransactions": [
{
"counterparty": "Related Parties",
"description": "Interest expense on promissory notes and debentures",
"amount": 23036,
"period": "2025-09-30_3months"
},
{
"counterparty": "Related Parties",
"description": "Legal and professional fees",
"amount": 28500,
"period": "2025-09-30_3months"
},
{
"counterparty": "Key Management Personnel",
"description": "Salaries and benefits",
"amount": 98569,
"period": "2025-09-30_3months"
},
{
"counterparty": "Related Parties",
"description": "Interest expense on promissory notes and debentures",
"amount": 23034,
"period": "2024-09-30_3months"
},
{
"counterparty": "Related Parties",
"description": "Legal and professional fees",
"amount": 21000,
"period": "2024-09-30_3months"
},
{
"counterparty": "Key Management Personnel",
"description": "Salaries and benefits",
"amount": 69231,
"period": "2024-09-30_3months"
},
{
"counterparty": "Related Parties",
"description": "Interest expense on promissory notes and debentures",
"amount": 68353,
"period": "2025-09-30_9months"
},
{
"counterparty": "Related Parties",
"description": "Legal and professional fees",
"amount": 72500,
"period": "2025-09-30_9months"
},
{
"counterparty": "Key Management Personnel",
"description": "Salaries and benefits",
"amount": 261031,
"period": "2025-09-30_9months"
},
{
"counterparty": "Related Parties",
"description": "Interest expense on promissory notes and debentures",
"amount": 70273,
"period": "2024-09-30_9months"
},
{
"counterparty": "Related Parties",
"description": "Legal and professional fees",
"amount": 63000,
"period": "2024-09-30_9months"
},
{
"counterparty": "Key Management Personnel",
"description": "Salaries and benefits",
"amount": 230769,
"period": "2024-09-30_9months"
},
{
"counterparty": "Key Management Personnel",
"description": "Share-based compensation",
"amount": 37581,
"period": "2024-09-30_9months"
}
]
},
"subsequentEvents": []
}
]
More from Pathfinder Ventures Inc
May 12, 2026 · 08:30