ReGen III Corp.
GIII.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$280 | CA$2,149 | CA$718 | CA$7,735 |
| Short-Term Investments | CA$74 | CA$116 | CA$0 | CA$0 |
| Receivables | CA$33 | CA$27 | CA$27 | CA$32 |
| Inventory | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Assets | CA$144 | CA$134 | CA$145 | CA$258 |
| Total Curr. Assets | CA$531 | CA$2,426 | CA$890 | CA$8,025 |
| Property Plant & Equip (Net) | CA$8 | CA$190 | CA$304 | CA$440 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$109 | CA$68 | CA$38 | CA$42 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total NC Assets | CA$118 | CA$258 | CA$342 | CA$482 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$649 | CA$2,684 | CA$1,232 | CA$8,507 |
| Liabilities | – | – | – | – |
| Payables | CA$283 | CA$279 | CA$514 | CA$166 |
| Short-Term Debt | CA$2,979 | CA$200 | CA$166 | CA$90 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | -CA$166 |
| Other Curr. Liab. | CA$671 | CA$1,399 | CA$1,311 | CA$545 |
| Total Curr. Liab. | CA$3,933 | CA$1,879 | CA$1,991 | CA$800 |
| LT Debt | CA$1,082 | CA$2,723 | CA$212 | CA$407 |
| 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 | CA$12 | CA$0 | CA$0 |
| Total NC Liab. | CA$1,090 | CA$2,734 | CA$212 | CA$407 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$154 | CA$361 | CA$338 | CA$458 |
| Total Liabilities | CA$5,023 | CA$4,613 | CA$2,203 | CA$1,207 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$102,365 | CA$101,321 | CA$98,690 | CA$95,888 |
| Retained Earnings | -CA$122,321 | -CA$118,584 | -CA$112,934 | -CA$100,466 |
| AOCI | CA$50 | CA$42 | CA$38 | CA$42 |
| Other Equity | CA$15,532 | CA$15,292 | CA$13,235 | CA$11,835 |
| Total Equity | -CA$4,374 | -CA$1,929 | -CA$971 | CA$7,300 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$649 | CA$2,684 | CA$1,232 | CA$8,507 |
| Net Debt | CA$3,781 | CA$774 | -CA$341 | -CA$7,239 |