Frontier Lithium Inc.
FL.V · TSXV
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$14,949 | CA$15,035 | CA$17,355 | CA$20,788 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$308 | CA$670 | CA$1,510 | CA$1,205 |
| Inventory | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Assets | CA$0 | CA$0 | CA$522 | CA$505 |
| Total Curr. Assets | CA$15,257 | CA$15,705 | CA$19,387 | CA$22,838 |
| Property Plant & Equip (Net) | CA$13,166 | CA$13,372 | CA$13,544 | CA$4,381 |
| 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$0 | CA$0 | CA$0 | CA$5,426 |
| Total NC Assets | CA$13,166 | CA$13,372 | CA$13,544 | CA$9,807 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$28,423 | CA$29,077 | CA$32,931 | CA$32,645 |
| Liabilities | – | – | – | – |
| Payables | CA$7,076 | CA$6,550 | CA$8,063 | CA$4,096 |
| Short-Term Debt | CA$3,465 | CA$0 | CA$0 | CA$153 |
| Tax Payable | CA$34 | CA$34 | CA$34 | CA$0 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$23,478 | CA$23,478 | CA$23,478 | -CA$120 |
| Total Curr. Liab. | CA$34,222 | CA$30,235 | CA$31,721 | CA$4,282 |
| LT Debt | CA$0 | CA$3,416 | CA$3,368 | 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$0 | CA$0 | CA$0 | CA$0 |
| Total NC Liab. | CA$1,922 | CA$5,377 | CA$5,367 | CA$2,036 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$2,091 | CA$2,134 | CA$2,145 | CA$2,189 |
| Total Liabilities | CA$36,144 | CA$35,612 | CA$37,088 | CA$6,318 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$88,537 | CA$87,526 | CA$87,526 | CA$87,526 |
| Retained Earnings | -CA$128,426 | -CA$126,640 | -CA$124,440 | -CA$117,506 |
| AOCI | -CA$943 | -CA$943 | -CA$943 | CA$21,554 |
| Other Equity | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Equity | -CA$8,413 | -CA$7,261 | -CA$5,061 | CA$25,062 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$692 | CA$726 | CA$904 | CA$1,265 |
| Total Liab. & Tot. Equity | CA$28,423 | CA$29,077 | CA$32,931 | CA$32,645 |
| Net Debt | -CA$11,484 | -CA$11,619 | -CA$13,987 | -CA$20,635 |