BeMetals Corp.
BMET.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$2,710 | CA$562 | CA$6,007 | CA$6,370 |
| Short-Term Investments | CA$46 | CA$46 | CA$29 | CA$29 |
| Receivables | CA$38 | CA$327 | CA$129 | CA$156 |
| Inventory | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Assets | CA$44 | CA$48 | CA$107 | CA$54 |
| Total Curr. Assets | CA$2,838 | CA$984 | CA$6,272 | CA$6,609 |
| Property Plant & Equip (Net) | CA$0 | CA$29,029 | CA$22,048 | CA$24,386 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$378 | CA$139 | CA$278 | CA$460 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$33,020 | CA$195 | CA$350 | CA$4,528 |
| Total NC Assets | CA$33,398 | CA$29,363 | CA$22,677 | CA$29,374 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$36,235 | CA$30,347 | CA$28,949 | CA$35,983 |
| Liabilities | – | – | – | – |
| Payables | CA$85 | CA$212 | CA$377 | CA$135 |
| Short-Term Debt | CA$8,037 | CA$0 | CA$0 | CA$0 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Curr. Liab. | CA$8,122 | CA$212 | CA$377 | CA$135 |
| LT Debt | CA$4,194 | CA$9,342 | CA$6,902 | CA$0 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Liab. | CA$24 | CA$9 | CA$0 | CA$0 |
| Total NC Liab. | CA$4,218 | CA$9,350 | CA$6,902 | CA$0 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liabilities | CA$12,341 | CA$9,562 | CA$7,279 | CA$135 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$45,929 | CA$40,905 | CA$40,905 | CA$40,905 |
| Retained Earnings | -CA$28,011 | -CA$25,193 | -CA$23,197 | -CA$8,459 |
| AOCI | CA$5,977 | CA$5,072 | CA$3,962 | CA$3,401 |
| Other Equity | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Equity | CA$23,895 | CA$20,785 | CA$21,670 | CA$35,847 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$36,235 | CA$30,347 | CA$28,949 | CA$35,983 |
| Net Debt | CA$9,521 | CA$8,779 | CA$895 | -CA$6,370 |