Cornish Metals Inc
XTSX:CUSN
Balance Sheet
Balance Sheet Decomposition
Cornish Metals Inc
Cornish Metals Inc
Balance Sheet
Cornish Metals Inc
| Jan-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Jan-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
2
|
7
|
2
|
1
|
0
|
7
|
55
|
26
|
10
|
|
| Cash |
1
|
2
|
7
|
2
|
1
|
0
|
7
|
55
|
26
|
10
|
|
| Short-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Total Current Assets |
1
|
2
|
8
|
4
|
2
|
2
|
9
|
59
|
30
|
16
|
|
| PP&E Net |
1
|
5
|
7
|
12
|
14
|
16
|
27
|
43
|
74
|
107
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
43
|
74
|
107
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
|
| Other Long-Term Assets |
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1
N/A
|
9
+549%
|
17
+90%
|
18
+6%
|
16
-12%
|
18
+15%
|
36
+99%
|
102
+183%
|
104
+2%
|
123
+18%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
1
|
0
|
1
|
1
|
0
|
2
|
3
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
1
|
|
| Total Current Liabilities |
0
|
0
|
1
|
0
|
1
|
1
|
7
|
2
|
5
|
18
|
|
| Long-Term Debt |
0
|
1
|
5
|
6
|
5
|
6
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
3
|
3
|
3
|
3
|
9
|
9
|
9
|
10
|
|
| Total Liabilities |
0
N/A
|
1
+534%
|
9
+525%
|
9
+5%
|
9
-4%
|
10
+12%
|
15
+56%
|
12
-24%
|
14
+21%
|
28
+95%
|
|
| Equity | |||||||||||
| Common Stock |
28
|
35
|
37
|
37
|
37
|
41
|
57
|
128
|
128
|
128
|
|
| Retained Earnings |
31
|
32
|
34
|
30
|
33
|
35
|
38
|
39
|
42
|
42
|
|
| Additional Paid In Capital |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
4
|
5
|
1
|
1
|
1
|
0
|
0
|
1
|
8
|
|
| Total Equity |
1
N/A
|
8
+552%
|
8
+9%
|
9
+7%
|
7
-20%
|
8
+18%
|
21
+149%
|
90
+337%
|
90
0%
|
96
+6%
|
|
| Total Liabilities & Equity |
1
N/A
|
9
+549%
|
17
+90%
|
18
+6%
|
16
-12%
|
18
+15%
|
36
+99%
|
102
+183%
|
104
+2%
|
123
+18%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
26
|
61
|
78
|
87
|
87
|
150
|
286
|
535
|
535
|
535
|
|