BCI Minerals Ltd
ASX:BCI
Balance Sheet
Balance Sheet Decomposition
BCI Minerals Ltd
BCI Minerals Ltd
Balance Sheet
BCI Minerals Ltd
| Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
1
|
0
|
1
|
18
|
73
|
117
|
118
|
58
|
9
|
36
|
13
|
34
|
42
|
79
|
232
|
109
|
259
|
78
|
|
| Cash |
0
|
1
|
0
|
1
|
18
|
73
|
117
|
118
|
58
|
9
|
6
|
6
|
12
|
10
|
27
|
210
|
84
|
248
|
68
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
7
|
21
|
32
|
52
|
22
|
25
|
11
|
10
|
|
| Short-Term Investments |
4
|
8
|
12
|
29
|
0
|
20
|
22
|
41
|
10
|
0
|
0
|
0
|
0
|
1
|
1
|
39
|
12
|
7
|
2
|
|
| Total Receivables |
0
|
0
|
0
|
2
|
7
|
19
|
53
|
5
|
24
|
14
|
10
|
7
|
22
|
16
|
56
|
19
|
16
|
5
|
39
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
6
|
18
|
52
|
1
|
23
|
13
|
10
|
7
|
22
|
16
|
56
|
19
|
16
|
5
|
39
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
2
|
9
|
4
|
11
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
49
|
65
|
8
|
|
| Total Current Assets |
4
|
9
|
12
|
33
|
34
|
116
|
203
|
184
|
102
|
23
|
46
|
20
|
56
|
58
|
137
|
293
|
185
|
336
|
127
|
|
| PP&E Net |
1
|
5
|
10
|
21
|
67
|
83
|
214
|
202
|
68
|
57
|
50
|
57
|
42
|
47
|
60
|
197
|
401
|
648
|
1 025
|
|
| PP&E Gross |
1
|
5
|
10
|
21
|
67
|
83
|
214
|
202
|
68
|
57
|
50
|
57
|
42
|
47
|
60
|
197
|
401
|
648
|
1 025
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
5
|
19
|
69
|
71
|
57
|
9
|
12
|
15
|
17
|
23
|
27
|
10
|
15
|
21
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
24
|
24
|
24
|
24
|
19
|
16
|
16
|
16
|
16
|
16
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
5
|
6
|
8
|
12
|
16
|
17
|
0
|
20
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
3
|
0
|
3
|
0
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
13
|
1
|
29
|
|
| Total Assets |
5
N/A
|
14
+167%
|
22
+60%
|
55
+146%
|
103
+89%
|
203
+96%
|
422
+108%
|
387
-8%
|
257
-34%
|
110
-57%
|
124
+13%
|
106
-15%
|
130
+23%
|
136
+4%
|
228
+67%
|
538
+136%
|
615
+14%
|
1 021
+66%
|
1 197
+17%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
0
|
1
|
1
|
2
|
16
|
43
|
75
|
62
|
71
|
20
|
12
|
9
|
18
|
18
|
38
|
57
|
54
|
77
|
5
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
48
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
5
|
5
|
36
|
24
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
9
|
21
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
1
|
|
| Total Current Liabilities |
0
|
1
|
1
|
2
|
21
|
57
|
134
|
95
|
78
|
22
|
12
|
10
|
18
|
19
|
39
|
59
|
80
|
103
|
54
|
|
| Long-Term Debt |
0
|
0
|
0
|
14
|
15
|
12
|
67
|
28
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
20
|
103
|
113
|
369
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
14
|
20
|
11
|
5
|
6
|
8
|
12
|
16
|
25
|
1
|
0
|
7
|
|
| Total Liabilities |
0
N/A
|
1
+300%
|
1
N/A
|
16
+1 875%
|
36
+128%
|
71
+98%
|
205
+186%
|
152
-26%
|
98
-36%
|
33
-66%
|
17
-48%
|
15
-11%
|
27
+73%
|
32
+20%
|
55
+72%
|
104
+89%
|
183
+76%
|
216
+18%
|
430
+99%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
5
|
14
|
23
|
37
|
58
|
72
|
129
|
131
|
242
|
242
|
267
|
267
|
267
|
267
|
313
|
569
|
570
|
960
|
966
|
|
| Retained Earnings |
0
|
1
|
2
|
3
|
9
|
60
|
88
|
104
|
77
|
157
|
151
|
167
|
155
|
154
|
132
|
140
|
125
|
141
|
186
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
5
|
13
|
14
|
18
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Total Equity |
5
N/A
|
13
+164%
|
22
+63%
|
39
+81%
|
67
+73%
|
132
+95%
|
217
+65%
|
235
+8%
|
159
-32%
|
77
-52%
|
107
+40%
|
91
-15%
|
104
+14%
|
104
+0%
|
173
+66%
|
434
+151%
|
431
-1%
|
805
+87%
|
767
-5%
|
|
| Total Liabilities & Equity |
5
N/A
|
14
+169%
|
22
+59%
|
55
+146%
|
103
+89%
|
203
+96%
|
422
+108%
|
387
-8%
|
257
-34%
|
110
-57%
|
124
+13%
|
106
-15%
|
130
+23%
|
136
+4%
|
228
+67%
|
538
+136%
|
615
+14%
|
1 021
+66%
|
1 197
+17%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
63
|
69
|
80
|
97
|
110
|
121
|
143
|
144
|
228
|
232
|
400
|
403
|
406
|
407
|
625
|
1 258
|
1 264
|
3 009
|
2 888
|
|