Graphite One Inc
OTC:GPHOF
Balance Sheet
Balance Sheet Decomposition
Graphite One Inc
Graphite One Inc
Balance Sheet
Graphite One Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
0
|
0
|
0
|
0
|
6
|
1
|
2
|
4
|
|
| Cash |
1
|
0
|
0
|
0
|
0
|
6
|
1
|
2
|
4
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1
|
0
|
1
|
1
|
0
|
7
|
1
|
3
|
5
|
|
| PP&E Net |
12
|
12
|
16
|
21
|
21
|
35
|
51
|
59
|
62
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
35
|
51
|
59
|
62
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
12
N/A
|
13
+4%
|
16
+26%
|
21
+31%
|
21
-2%
|
41
+97%
|
52
+27%
|
62
+18%
|
67
+10%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
1
|
1
|
5
|
1
|
2
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
0
|
0
|
1
|
7
|
5
|
3
|
5
|
|
| Long-Term Debt |
0
|
0
|
1
|
4
|
6
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
0
+19%
|
1
+58%
|
5
+521%
|
7
+53%
|
7
-1%
|
5
-34%
|
3
-44%
|
5
+86%
|
|
| Equity | ||||||||||
| Common Stock |
28
|
29
|
33
|
36
|
28
|
52
|
71
|
88
|
95
|
|
| Retained Earnings |
16
|
17
|
18
|
19
|
18
|
22
|
27
|
32
|
36
|
|
| Other Equity |
0
|
0
|
0
|
0
|
4
|
3
|
3
|
4
|
4
|
|
| Total Equity |
12
N/A
|
12
+3%
|
16
+25%
|
17
+7%
|
14
-18%
|
34
+147%
|
48
+39%
|
59
+24%
|
63
+6%
|
|
| Total Liabilities & Equity |
12
N/A
|
13
+4%
|
16
+26%
|
21
+31%
|
21
-2%
|
41
+97%
|
52
+27%
|
62
+18%
|
67
+10%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
24
|
26
|
33
|
41
|
43
|
86
|
109
|
132
|
146
|
|