Next Science Ltd
ASX:NXS
Balance Sheet
Balance Sheet Decomposition
Next Science Ltd
Current Assets | 14m |
Cash & Short-Term Investments | 9.3m |
Receivables | 3.6m |
Other Current Assets | 1.1m |
Non-Current Assets | 3.9m |
PP&E | 1.5m |
Intangibles | 2.4m |
Other Non-Current Assets | 36.7k |
Current Liabilities | 3.8m |
Accounts Payable | 3.2m |
Accrued Liabilities | 79.7k |
Other Current Liabilities | 549.7k |
Non-Current Liabilities | 1.2m |
Long-Term Debt | 687.2k |
Other Non-Current Liabilities | 555.6k |
Balance Sheet
Next Science Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
1
|
1
|
7
|
17
|
8
|
7
|
5
|
9
|
|
Cash |
1
|
1
|
7
|
17
|
8
|
7
|
5
|
9
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
Total Receivables |
0
|
0
|
1
|
2
|
3
|
1
|
2
|
4
|
|
Accounts Receivables |
0
|
0
|
1
|
1
|
3
|
1
|
2
|
3
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Total Current Assets |
1
|
2
|
9
|
19
|
20
|
10
|
8
|
14
|
|
PP&E Net |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
|
PP&E Gross |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
|
Intangible Assets |
0
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
|
Note Receivable |
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
2
N/A
|
7
+369%
|
11
+42%
|
23
+114%
|
24
+4%
|
14
-42%
|
12
-9%
|
18
+44%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
0
|
0
|
1
|
1
|
2
|
1
|
1
|
2
|
|
Total Current Liabilities |
0
|
1
|
9
|
2
|
3
|
2
|
3
|
4
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Other Liabilities |
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
|
Total Liabilities |
0
N/A
|
1
+230%
|
10
+1 143%
|
3
-67%
|
5
+42%
|
3
-38%
|
4
+50%
|
5
+15%
|
|
Equity | |||||||||
Common Stock |
11
|
18
|
57
|
91
|
101
|
103
|
114
|
134
|
|
Retained Earnings |
10
|
11
|
56
|
70
|
82
|
91
|
104
|
120
|
|
Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
|
Total Equity |
1
N/A
|
7
+395%
|
0
-94%
|
19
+4 696%
|
19
-2%
|
11
-43%
|
8
-25%
|
13
+60%
|
|
Total Liabilities & Equity |
2
N/A
|
7
+369%
|
11
+42%
|
23
+114%
|
24
+4%
|
14
-42%
|
12
-9%
|
18
+44%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
179
|
179
|
179
|
180
|
194
|
198
|
215
|
292
|