Celsius Resources Ltd
F:FX8
Balance Sheet
Balance Sheet Decomposition
Celsius Resources Ltd
Celsius Resources Ltd
Balance Sheet
Celsius Resources Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | 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 |
1
|
0
|
1
|
1
|
2
|
3
|
4
|
3
|
10
|
5
|
2
|
2
|
0
|
0
|
0
|
4
|
12
|
7
|
6
|
6
|
1
|
5
|
2
|
4
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
10
|
5
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
1
|
5
|
2
|
4
|
|
| Cash Equivalents |
1
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
12
|
5
|
6
|
6
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
1
|
3
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
1
|
3
|
0
|
1
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
1
|
0
|
4
|
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
|
14
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
8
|
3
|
|
| Total Current Assets |
1
|
0
|
2
|
5
|
3
|
24
|
17
|
17
|
10
|
5
|
3
|
3
|
0
|
0
|
0
|
4
|
14
|
7
|
6
|
7
|
2
|
5
|
9
|
8
|
|
| PP&E Net |
0
|
0
|
15
|
23
|
20
|
45
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
9
|
15
|
14
|
24
|
28
|
31
|
20
|
24
|
|
| PP&E Gross |
0
|
0
|
15
|
23
|
20
|
45
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
1
|
1
|
2
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
1
|
4
|
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
|
0
|
0
|
9
|
9
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1
N/A
|
1
-20%
|
18
+2 612%
|
32
+76%
|
23
-28%
|
68
+195%
|
26
-62%
|
26
-1%
|
15
-43%
|
6
-58%
|
8
+27%
|
21
+168%
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+1 979%
|
23
+326%
|
22
-3%
|
20
-11%
|
31
+56%
|
30
-4%
|
36
+19%
|
29
-17%
|
32
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
2
|
4
|
1
|
2
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
2
|
0
|
7
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
0
|
10
|
0
|
24
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
2
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
2
|
|
| Total Current Liabilities |
0
|
0
|
3
|
10
|
1
|
19
|
29
|
53
|
41
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
2
|
3
|
1
|
1
|
2
|
|
| Long-Term Debt |
0
|
0
|
0
|
6
|
0
|
16
|
29
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
4
|
4
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
0
+400%
|
3
+2 620%
|
16
+497%
|
5
-71%
|
39
+731%
|
64
+63%
|
69
+8%
|
51
-26%
|
1
-99%
|
0
-66%
|
1
+341%
|
0
N/A
|
0
N/A
|
1
N/A
|
0
-93%
|
1
+1 052%
|
1
-35%
|
0
-21%
|
3
+605%
|
3
-9%
|
1
-81%
|
1
+94%
|
6
+430%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
39
|
39
|
55
|
65
|
76
|
98
|
138
|
138
|
138
|
4
|
5
|
23
|
0
|
0
|
29
|
35
|
54
|
55
|
55
|
62
|
65
|
79
|
81
|
86
|
|
| Retained Earnings |
38
|
38
|
39
|
49
|
58
|
69
|
176
|
182
|
175
|
2
|
2
|
3
|
0
|
0
|
30
|
30
|
32
|
34
|
35
|
34
|
36
|
42
|
50
|
59
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
3
|
0
|
|
| Total Equity |
1
N/A
|
1
-30%
|
16
+2 610%
|
16
+3%
|
18
+14%
|
29
+58%
|
38
N/A
|
44
-15%
|
37
+16%
|
6
N/A
|
8
+36%
|
20
+164%
|
0
N/A
|
0
N/A
|
1
N/A
|
5
N/A
|
22
+315%
|
22
-1%
|
20
-10%
|
28
+44%
|
27
-4%
|
35
+29%
|
28
-19%
|
26
-7%
|
|
| Total Liabilities & Equity |
1
N/A
|
1
-20%
|
18
+2 612%
|
32
+76%
|
23
-28%
|
68
+195%
|
26
-62%
|
26
-1%
|
15
-43%
|
6
-58%
|
8
+27%
|
21
+168%
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+1 979%
|
23
+326%
|
22
-3%
|
20
-11%
|
31
+56%
|
30
-4%
|
36
+19%
|
29
-17%
|
32
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
17
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
459
|
713
|
757
|
780
|
1 047
|
1 221
|
2 211
|
2 428
|
3 135
|
|