Osisko Development Corp
XTSX:ODV
Balance Sheet
Balance Sheet Decomposition
Osisko Development Corp
Osisko Development Corp
Balance Sheet
Osisko Development Corp
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
197
|
33
|
106
|
0
|
0
|
|
| Cash |
197
|
33
|
106
|
0
|
0
|
|
| Total Receivables |
7
|
8
|
11
|
4
|
3
|
|
| Accounts Receivables |
7
|
0
|
2
|
0
|
0
|
|
| Other Receivables |
0
|
7
|
9
|
0
|
0
|
|
| Inventory |
10
|
19
|
18
|
7
|
9
|
|
| Other Current Assets |
4
|
1
|
7
|
13
|
5
|
|
| Total Current Assets |
218
|
61
|
141
|
68
|
123
|
|
| PP&E Net |
449
|
563
|
747
|
619
|
680
|
|
| PP&E Gross |
0
|
563
|
747
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
10
|
124
|
0
|
0
|
|
| Long-Term Investments |
110
|
62
|
43
|
32
|
23
|
|
| Other Long-Term Assets |
25
|
16
|
37
|
45
|
31
|
|
| Total Assets |
802
N/A
|
703
-12%
|
968
+38%
|
764
-21%
|
857
+12%
|
|
| Liabilities | ||||||
| Accounts Payable |
38
|
12
|
18
|
11
|
15
|
|
| Accrued Liabilities |
0
|
8
|
7
|
10
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
10
|
6
|
13
|
41
|
|
| Other Current Liabilities |
5
|
12
|
20
|
13
|
81
|
|
| Total Current Liabilities |
43
|
42
|
51
|
46
|
145
|
|
| Long-Term Debt |
1
|
4
|
13
|
6
|
6
|
|
| Deferred Income Tax |
14
|
1
|
24
|
0
|
0
|
|
| Other Liabilities |
44
|
72
|
150
|
127
|
136
|
|
| Total Liabilities |
103
N/A
|
119
+16%
|
238
+100%
|
179
-25%
|
286
+60%
|
|
| Equity | ||||||
| Common Stock |
687
|
714
|
1 033
|
1 080
|
1 137
|
|
| Retained Earnings |
3
|
143
|
322
|
499
|
586
|
|
| Additional Paid In Capital |
0
|
6
|
13
|
19
|
20
|
|
| Other Equity |
15
|
7
|
7
|
15
|
1
|
|
| Total Equity |
700
N/A
|
584
-16%
|
730
+25%
|
585
-20%
|
571
-2%
|
|
| Total Liabilities & Equity |
802
N/A
|
703
-12%
|
968
+38%
|
764
-21%
|
857
+12%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
40
|
44
|
76
|
84
|
137
|
|