NextSource Materials Inc
TSX:NEXT
Balance Sheet
Balance Sheet Decomposition
NextSource Materials Inc
Current Assets | 21m |
Cash & Short-Term Investments | 18.9m |
Receivables | 488k |
Other Current Assets | 1.6m |
Non-Current Assets | 60.8m |
PP&E | 54m |
Other Non-Current Assets | 6.7m |
Current Liabilities | 5.5m |
Accounts Payable | 1.6m |
Other Current Liabilities | 3.9m |
Non-Current Liabilities | 20.7m |
Long-Term Debt | 10.9m |
Other Non-Current Liabilities | 9.8m |
Balance Sheet
NextSource Materials Inc
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
1
|
1
|
2
|
0
|
1
|
0
|
22
|
10
|
7
|
|
Cash Equivalents |
1
|
1
|
1
|
2
|
0
|
1
|
0
|
22
|
10
|
7
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
2
|
1
|
1
|
2
|
0
|
1
|
0
|
23
|
10
|
8
|
|
PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
19
|
44
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
19
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Assets |
2
N/A
|
1
-49%
|
1
-42%
|
2
+251%
|
0
-81%
|
1
+56%
|
0
-56%
|
27
+9 870%
|
29
+9%
|
53
+81%
|
|
Liabilities | |||||||||||
Accounts Payable |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Other Current Liabilities |
2
|
1
|
0
|
0
|
0
|
1
|
0
|
46
|
22
|
4
|
|
Total Current Liabilities |
4
|
1
|
1
|
0
|
1
|
1
|
1
|
47
|
24
|
8
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
10
|
|
Total Liabilities |
4
N/A
|
1
-62%
|
1
-62%
|
0
-23%
|
1
+27%
|
1
+146%
|
1
-8%
|
53
+4 397%
|
32
-39%
|
28
-14%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
101
|
103
|
104
|
120
|
127
|
169
|
|
Retained Earnings |
86
|
92
|
94
|
98
|
101
|
104
|
105
|
147
|
131
|
142
|
|
Additional Paid In Capital |
84
|
92
|
94
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Total Equity |
2
N/A
|
0
+76%
|
0
N/A
|
2
+2 667%
|
0
N/A
|
1
-458%
|
1
-36%
|
26
-2 774%
|
3
+88%
|
25
N/A
|
|
Total Liabilities & Equity |
2
N/A
|
1
-49%
|
1
-42%
|
2
+251%
|
0
-81%
|
1
+56%
|
0
-56%
|
27
+9 870%
|
29
+9%
|
53
+81%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
27
|
31
|
36
|
46
|
47
|
51
|
54
|
98
|
102
|
125
|