Cornish Metals Inc.
CUSN.V · TSXV
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$60,688 | CA$73,777 | CA$88,954 | CA$9,589 |
| Short-Term Investments | CA$1,195 | CA$3,109 | CA$3,078 | CA$2,875 |
| Receivables | CA$2,020 | CA$3,650 | CA$2,863 | CA$2,697 |
| Inventory | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Assets | CA$599 | CA$1,220 | CA$674 | CA$1,143 |
| Total Curr. Assets | CA$64,502 | CA$81,757 | CA$95,569 | CA$16,304 |
| Property Plant & Equip (Net) | CA$143,552 | CA$130,116 | CA$117,894 | CA$107,093 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$113 | CA$113 | CA$113 | CA$65 |
| Total NC Assets | CA$143,665 | CA$130,229 | CA$118,006 | CA$107,158 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$208,167 | CA$211,986 | CA$213,575 | CA$123,461 |
| Liabilities | – | – | – | – |
| Payables | CA$0 | CA$6,507 | CA$5,735 | CA$1,345 |
| Short-Term Debt | CA$0 | CA$0 | CA$0 | CA$13,457 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$1,168 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$150 |
| Other Curr. Liab. | CA$6,360 | CA$0 | CA$0 | CA$1,532 |
| Total Curr. Liab. | CA$6,360 | CA$6,507 | CA$5,735 | CA$17,652 |
| LT Debt | CA$0 | CA$0 | CA$0 | 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$9,535 | CA$9,340 | CA$9,826 | CA$9,869 |
| Total NC Liab. | CA$9,535 | CA$9,340 | CA$9,826 | CA$9,869 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liabilities | CA$15,895 | CA$15,848 | CA$15,561 | CA$27,522 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$229,569 | CA$229,373 | CA$229,373 | CA$128,394 |
| Retained Earnings | -CA$53,835 | -CA$49,789 | -CA$46,501 | -CA$43,457 |
| AOCI | CA$12,865 | CA$12,854 | CA$11,529 | CA$7,641 |
| Other Equity | CA$3,674 | CA$3,700 | CA$3,612 | CA$3,362 |
| Total Equity | CA$192,272 | CA$196,139 | CA$198,013 | CA$95,940 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$208,167 | CA$211,986 | CA$213,575 | CA$123,461 |
| Net Debt | -CA$60,688 | -CA$73,777 | -CA$88,954 | CA$3,868 |