Chalice Mining Ltd
ASX:CHN
Balance Sheet
Balance Sheet Decomposition
Chalice Mining Ltd
Chalice Mining Ltd
Balance Sheet
Chalice Mining Ltd
| Jun-2006 | 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 |
5
|
2
|
3
|
2
|
3
|
2
|
2
|
56
|
23
|
19
|
36
|
47
|
36
|
9
|
31
|
21
|
18
|
1
|
1
|
3
|
|
| Cash |
0
|
2
|
3
|
2
|
3
|
2
|
2
|
56
|
23
|
19
|
0
|
0
|
0
|
9
|
31
|
21
|
18
|
1
|
1
|
3
|
|
| Cash Equivalents |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
47
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
7
|
8
|
5
|
8
|
1
|
0
|
0
|
0
|
25
|
6
|
3
|
11
|
24
|
95
|
116
|
147
|
110
|
74
|
|
| Total Receivables |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
2
|
4
|
3
|
3
|
3
|
|
| Accounts Receivables |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
4
|
2
|
3
|
2
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Total Current Assets |
6
|
8
|
10
|
10
|
8
|
11
|
52
|
57
|
0
|
0
|
61
|
53
|
42
|
22
|
55
|
119
|
139
|
152
|
115
|
81
|
|
| PP&E Net |
7
|
3
|
2
|
2
|
28
|
38
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
48
|
47
|
55
|
54
|
|
| PP&E Gross |
7
|
3
|
2
|
2
|
28
|
38
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
48
|
47
|
55
|
54
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
| Total Assets |
13
N/A
|
12
-10%
|
13
+6%
|
12
-3%
|
37
+207%
|
50
+33%
|
56
+12%
|
63
+13%
|
0
N/A
|
0
N/A
|
63
N/A
|
54
-13%
|
43
-21%
|
23
-47%
|
55
+143%
|
163
+193%
|
187
+15%
|
199
+7%
|
171
-14%
|
136
-20%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
6
|
6
|
7
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
7
|
1
|
1
|
2
|
1
|
|
| Total Current Liabilities |
1
|
0
|
0
|
0
|
3
|
1
|
9
|
1
|
0
|
0
|
1
|
2
|
1
|
1
|
2
|
13
|
9
|
10
|
6
|
5
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
0
-69%
|
0
-43%
|
0
+69%
|
3
+1 118%
|
1
-57%
|
12
+960%
|
1
-92%
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+3%
|
1
-53%
|
1
-5%
|
2
+105%
|
13
+552%
|
10
-22%
|
12
+15%
|
8
-34%
|
7
-17%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
14
|
14
|
14
|
14
|
41
|
64
|
64
|
39
|
0
|
0
|
44
|
40
|
40
|
30
|
60
|
189
|
285
|
360
|
367
|
368
|
|
| Retained Earnings |
2
|
2
|
2
|
2
|
7
|
10
|
18
|
26
|
0
|
0
|
17
|
12
|
2
|
8
|
5
|
45
|
109
|
172
|
212
|
235
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
0
|
1
|
7
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
6
|
3
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Total Equity |
12
N/A
|
12
-7%
|
12
+7%
|
12
-4%
|
35
+190%
|
48
+40%
|
43
-10%
|
62
+42%
|
0
N/A
|
0
N/A
|
61
N/A
|
52
-14%
|
42
-20%
|
22
-48%
|
53
+145%
|
149
+179%
|
176
+18%
|
187
+6%
|
163
-13%
|
129
-21%
|
|
| Total Liabilities & Equity |
13
N/A
|
12
-10%
|
13
+6%
|
12
-3%
|
37
+207%
|
50
+33%
|
56
+12%
|
63
+13%
|
0
N/A
|
0
N/A
|
63
N/A
|
54
-13%
|
43
-21%
|
23
-47%
|
55
+143%
|
163
+193%
|
187
+15%
|
199
+7%
|
171
-14%
|
136
-20%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
74
|
74
|
74
|
74
|
184
|
250
|
250
|
251
|
0
|
0
|
283
|
261
|
261
|
267
|
304
|
347
|
372
|
387
|
389
|
389
|
|