Graphene Manufacturing Group Ltd
XTSX:GMG
Balance Sheet
Balance Sheet Decomposition
Graphene Manufacturing Group Ltd
Graphene Manufacturing Group Ltd
Balance Sheet
Graphene Manufacturing Group Ltd
| Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1
|
3
|
12
|
5
|
4
|
8
|
|
| Cash |
1
|
3
|
12
|
5
|
4
|
8
|
|
| Total Receivables |
1
|
1
|
2
|
4
|
3
|
2
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
0
|
0
|
|
| Other Receivables |
1
|
1
|
2
|
3
|
3
|
2
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Assets |
2
|
5
|
14
|
10
|
8
|
11
|
|
| PP&E Net |
0
|
0
|
2
|
4
|
6
|
5
|
|
| PP&E Gross |
0
|
0
|
2
|
4
|
6
|
5
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
2
|
3
|
4
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
1
|
1
|
|
| Total Assets |
2
N/A
|
5
+160%
|
17
+237%
|
16
-4%
|
15
-5%
|
17
+13%
|
|
| Liabilities | |||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
1
|
|
| Accrued Liabilities |
0
|
0
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
2
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
5
|
5
|
4
|
6
|
|
| Total Current Liabilities |
0
|
3
|
6
|
6
|
6
|
7
|
|
| Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Liabilities |
0
N/A
|
3
+1 235%
|
7
+126%
|
7
+10%
|
7
-8%
|
8
+24%
|
|
| Equity | |||||||
| Common Stock |
6
|
14
|
32
|
38
|
44
|
51
|
|
| Retained Earnings |
4
|
12
|
22
|
29
|
35
|
42
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2
N/A
|
2
+21%
|
10
+396%
|
9
-14%
|
9
-2%
|
9
+4%
|
|
| Total Liabilities & Equity |
2
N/A
|
5
+160%
|
17
+237%
|
16
-4%
|
15
-5%
|
17
+13%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
69
|
70
|
79
|
82
|
95
|
108
|
|