
NanoXplore Inc
TSX:GRA

Balance Sheet
Balance Sheet Decomposition
NanoXplore Inc
Current Assets | 61.5m |
Cash & Short-Term Investments | 21.1m |
Receivables | 22.6m |
Other Current Assets | 17.9m |
Non-Current Assets | 90.2m |
PP&E | 72.4m |
Intangibles | 14.4m |
Other Non-Current Assets | 3.4m |
Balance Sheet
NanoXplore Inc
Mar-2016 | Mar-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
0
|
0
|
15
|
28
|
34
|
51
|
51
|
|
Cash |
0
|
0
|
15
|
28
|
34
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
51
|
51
|
|
Total Receivables |
0
|
0
|
3
|
15
|
11
|
13
|
21
|
|
Accounts Receivables |
0
|
0
|
3
|
15
|
10
|
12
|
21
|
|
Other Receivables |
0
|
0
|
0
|
0
|
2
|
1
|
0
|
|
Inventory |
0
|
0
|
2
|
8
|
7
|
11
|
18
|
|
Other Current Assets |
0
|
0
|
0
|
1
|
1
|
3
|
1
|
|
Total Current Assets |
0
|
0
|
20
|
51
|
53
|
77
|
91
|
|
PP&E Net |
1
|
1
|
6
|
37
|
57
|
60
|
63
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
57
|
60
|
63
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
8
|
11
|
17
|
|
Intangible Assets |
0
|
0
|
0
|
4
|
4
|
3
|
7
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Total Assets |
1
N/A
|
1
+0%
|
27
+3 903%
|
93
+245%
|
114
+22%
|
145
+28%
|
167
+15%
|
|
Liabilities | ||||||||
Accounts Payable |
0
|
0
|
3
|
15
|
6
|
8
|
10
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
2
|
6
|
7
|
6
|
10
|
|
Other Current Liabilities |
0
|
0
|
1
|
3
|
4
|
8
|
5
|
|
Total Current Liabilities |
0
|
1
|
5
|
23
|
19
|
24
|
28
|
|
Long-Term Debt |
0
|
0
|
4
|
28
|
30
|
16
|
19
|
|
Deferred Income Tax |
0
|
0
|
1
|
2
|
2
|
1
|
2
|
|
Other Liabilities |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Total Liabilities |
0
N/A
|
1
+14%
|
11
+1 956%
|
55
+392%
|
53
-4%
|
42
-20%
|
50
+18%
|
|
Equity | ||||||||
Common Stock |
4
|
4
|
24
|
53
|
85
|
140
|
169
|
|
Retained Earnings |
4
|
4
|
8
|
18
|
26
|
37
|
52
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
2
|
2
|
0
|
0
|
|
Total Equity |
0
N/A
|
0
-33%
|
16
+11 994%
|
38
+142%
|
61
+60%
|
103
+69%
|
118
+14%
|
|
Total Liabilities & Equity |
1
N/A
|
1
+0%
|
27
+3 903%
|
93
+245%
|
114
+22%
|
145
+28%
|
167
+15%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
1
|
1
|
89
|
112
|
140
|
158
|
165
|