Elemental Royalties Corp
OTC:ELEMF
Balance Sheet
Balance Sheet Decomposition
Elemental Royalties Corp
Elemental Royalties Corp
Balance Sheet
Elemental Royalties Corp
| Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
2
|
0
|
0
|
0
|
11
|
6
|
17
|
11
|
4
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
4
|
|
| Cash Equivalents |
1
|
2
|
0
|
0
|
0
|
11
|
6
|
17
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
7
|
16
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
6
|
16
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Inventory |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
20
|
0
|
0
|
|
| Total Current Assets |
1
|
2
|
1
|
1
|
2
|
12
|
8
|
40
|
19
|
21
|
|
| PP&E Net |
0
|
3
|
3
|
3
|
0
|
16
|
68
|
104
|
110
|
136
|
|
| PP&E Gross |
0
|
3
|
3
|
3
|
0
|
0
|
0
|
104
|
110
|
136
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
17
|
21
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
46
|
43
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
0
N/A
|
5
N/A
|
4
-26%
|
4
-6%
|
2
-52%
|
28
+1 513%
|
76
+173%
|
186
+143%
|
189
+2%
|
204
+8%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
1
|
2
|
1
|
0
|
1
|
1
|
2
|
0
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Short-Term Debt |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
1
|
0
|
0
|
2
|
0
|
0
|
5
|
0
|
2
|
|
| Total Current Liabilities |
1
|
3
|
2
|
2
|
3
|
1
|
2
|
7
|
2
|
3
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
30
|
30
|
3
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
3
N/A
|
3
-5%
|
3
-7%
|
3
+11%
|
1
-61%
|
26
+2 193%
|
40
+52%
|
34
-15%
|
8
-77%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
21
|
23
|
25
|
24
|
29
|
56
|
165
|
177
|
217
|
|
| Retained Earnings |
0
|
18
|
21
|
23
|
24
|
3
|
8
|
26
|
29
|
29
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
7
|
6
|
7
|
|
| Other Equity |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Total Equity |
0
N/A
|
2
N/A
|
1
-53%
|
1
-3%
|
1
N/A
|
27
N/A
|
50
+88%
|
146
+190%
|
155
+6%
|
196
+27%
|
|
| Total Liabilities & Equity |
0
N/A
|
5
N/A
|
4
-26%
|
4
-6%
|
2
-52%
|
28
+1 513%
|
76
+173%
|
186
+143%
|
189
+2%
|
204
+8%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
4
|
7
|
18
|
20
|
25
|
|