Vext Science Inc
CNSX:VEXT
Balance Sheet
Balance Sheet Decomposition
Vext Science Inc
Vext Science Inc
Balance Sheet
Vext Science Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
0
|
0
|
3
|
7
|
2
|
6
|
6
|
9
|
5
|
|
| Cash |
0
|
0
|
3
|
7
|
2
|
6
|
6
|
9
|
5
|
|
| Total Receivables |
5
|
9
|
14
|
17
|
20
|
24
|
22
|
8
|
2
|
|
| Accounts Receivables |
5
|
9
|
13
|
16
|
17
|
22
|
3
|
1
|
1
|
|
| Other Receivables |
0
|
0
|
0
|
2
|
3
|
2
|
19
|
7
|
1
|
|
| Inventory |
0
|
0
|
0
|
0
|
1
|
0
|
14
|
13
|
13
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
1
|
0
|
10
|
11
|
7
|
|
| Total Current Assets |
5
|
10
|
17
|
25
|
24
|
31
|
52
|
41
|
26
|
|
| PP&E Net |
2
|
3
|
4
|
9
|
13
|
29
|
36
|
41
|
39
|
|
| PP&E Gross |
2
|
3
|
4
|
9
|
13
|
29
|
36
|
41
|
39
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
2
|
3
|
6
|
10
|
13
|
17
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
8
|
7
|
28
|
62
|
64
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
|
| Note Receivable |
1
|
1
|
2
|
5
|
9
|
15
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
|
| Total Assets |
8
N/A
|
14
+68%
|
23
+69%
|
39
+65%
|
55
+43%
|
84
+51%
|
121
+44%
|
150
+24%
|
137
-8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
|
| Accrued Liabilities |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
6
|
6
|
6
|
6
|
5
|
|
| Other Current Liabilities |
0
|
1
|
1
|
0
|
0
|
0
|
6
|
4
|
6
|
|
| Total Current Liabilities |
1
|
1
|
3
|
2
|
9
|
10
|
16
|
14
|
18
|
|
| Long-Term Debt |
1
|
1
|
0
|
6
|
5
|
8
|
32
|
32
|
34
|
|
| Deferred Income Tax |
1
|
3
|
4
|
4
|
5
|
7
|
1
|
8
|
9
|
|
| Total Liabilities |
4
N/A
|
5
+42%
|
6
+27%
|
13
+104%
|
19
+46%
|
24
+27%
|
49
+100%
|
55
+12%
|
61
+12%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
4
|
10
|
17
|
34
|
34
|
53
|
53
|
|
| Retained Earnings |
5
|
9
|
13
|
16
|
19
|
26
|
38
|
42
|
20
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Equity |
5
N/A
|
9
+88%
|
17
+94%
|
26
+51%
|
36
+41%
|
59
+64%
|
72
+21%
|
95
+32%
|
76
-20%
|
|
| Total Liabilities & Equity |
8
N/A
|
14
+68%
|
23
+69%
|
39
+65%
|
55
+43%
|
84
+51%
|
121
+44%
|
150
+24%
|
137
-8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
19
|
19
|
19
|
22
|
47
|
138
|
149
|
217
|
247
|
|