Balance Sheet

Current Liabilities	38.3m
Accounts Payable	2.9m
Other Current Liabilities	35.4m
Non-Current Liabilities	661k
Other Non-Current Liabilities	661k

Currency: CAD

	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023
Assets
Cash & Cash Equivalents	3	6	3	4	86	69	52	25	16	20
Cash	3	0	0	0	0	0	0	0	0	20
Cash Equivalents	0	6	3	4	86	69	52	25	16	0
Short-Term Investments	4	0	0	1	2	5	17	15	10	7
Total Receivables	1	1	3	3	8	2	3	12	12	8
Accounts Receivables	0	0	0	0	0	0	1	0	0	0
Other Receivables	1	0	0	0	0	2	3	0	0	0
Other Current Assets	0	0	0	0	0	2	2	4	1	0
Total Current Assets	8	7	7	8	95	79	74	56	39	35
PP&E Net	3	32	28	24	16	16	19	84	55	49
PP&E Gross	3	0	0	0	0	16	19	84	55	0
Accumulated Depreciation	1	0	0	0	0	1	1	1	1	0
Goodwill	8	7	5	2	0	0	0	0	0	0
Note Receivable	0	1	1	0	0	0	0	16	13	11
Long-Term Investments	4	4	5	10	0	5	9	48	62	63
Other Long-Term Assets	31	1	1	1	3	3	1	6	1	1
Other Assets	8	7	5	2	0	0	0	0	0	0
Total Assets	54 N/A	51 -7%	48 -5%	46 -4%	115 +151%	102 -11%	103 +1%	210 +104%	169 -20%	159 -6%
Liabilities
Accounts Payable	0	1	1	1	6	1	4	3	2	3
Accrued Liabilities	0	0	0	0	0	0	0	0	0	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	64	3	33
Other Current Liabilities	0	0	0	1	1	2	2	3	2	2
Total Current Liabilities	1	1	1	2	6	4	5	71	7	37
Long-Term Debt	0	0	0	0	0	0	0	0	37	0
Deferred Income Tax	8	7	5	2	0	0	0	0	1	1
Total Liabilities	9 N/A	7 -21%	6 -22%	3 -40%	6 +88%	4 -41%	5 +39%	71 +1 266%	46 -36%	38 -16%
Equity
Common Stock	117	117	118	124	125	129	133	200	193	161
Retained Earnings	72	74	75	82	17	30	61	92	82	40
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0
Other Equity	0	0	0	0	0	0	26	31	12	0
Total Equity	45 N/A	43 -4%	42 -3%	42 +0%	109 +156%	98 -9%	98 -1%	139 +42%	123 -11%	120 -2%
Total Liabilities & Equity	54 N/A	51 -7%	48 -5%	46 -4%	115 +151%	102 -11%	103 +1%	210 +104%	169 -20%	159 -6%
Shares Outstanding
Common Shares Outstanding	73	74	74	80	81	83	85	105	111	112

EMX Royalty Corp
XTSX:EMX