NanoXplore Inc.
GRA.TO · TSX
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$10,092 | CA$18,588 | CA$20,705 | CA$21,051 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$19,815 | CA$20,615 | CA$20,320 | CA$22,624 |
| Inventory | CA$17,119 | CA$16,719 | CA$16,304 | CA$16,293 |
| Other Curr. Assets | CA$1,951 | CA$1,760 | CA$2,228 | CA$1,557 |
| Total Curr. Assets | CA$48,977 | CA$57,681 | CA$59,557 | CA$61,524 |
| Property Plant & Equip (Net) | CA$90,392 | CA$76,203 | CA$73,650 | CA$72,392 |
| Goodwill | CA$1,920 | CA$1,920 | CA$1,920 | CA$1,920 |
| Intangibles | CA$12,033 | CA$11,959 | CA$12,122 | CA$12,514 |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Tax Assets | CA$3,849 | CA$3,188 | CA$3,372 | CA$3,094 |
| Other NC Assets | CA$253 | CA$250 | CA$257 | CA$257 |
| Total NC Assets | CA$108,447 | CA$93,521 | CA$91,322 | CA$90,178 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$157,423 | CA$151,202 | CA$150,878 | CA$151,702 |
| Liabilities | – | – | – | – |
| Payables | CA$15,395 | CA$8,267 | CA$20,574 | CA$17,370 |
| Short-Term Debt | CA$9,026 | CA$6,405 | CA$6,446 | CA$6,494 |
| Tax Payable | CA$868 | CA$850 | CA$1,055 | CA$620 |
| Deferred Revenue | CA$1,625 | CA$1,891 | CA$1,897 | CA$3,288 |
| Other Curr. Liab. | CA$0 | CA$12,344 | CA$0 | CA$0 |
| Total Curr. Liab. | CA$26,914 | CA$29,756 | CA$29,973 | CA$27,772 |
| LT Debt | CA$29,381 | CA$16,214 | CA$14,512 | CA$15,803 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$4,572 | CA$4,935 | CA$4,762 | CA$5,228 |
| Other NC Liab. | CA$832 | CA$941 | CA$673 | CA$681 |
| Total NC Liab. | CA$34,785 | CA$22,091 | CA$19,947 | CA$21,713 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$30,742 | CA$17,449 | CA$15,042 | CA$15,891 |
| Total Liabilities | CA$61,700 | CA$51,847 | CA$49,921 | CA$49,485 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$182,683 | CA$182,683 | CA$182,683 | CA$182,683 |
| Retained Earnings | -CA$94,358 | -CA$90,714 | -CA$88,178 | -CA$86,453 |
| AOCI | CA$7,398 | CA$7,386 | CA$6,453 | CA$5,987 |
| Other Equity | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Equity | CA$95,723 | CA$99,355 | CA$100,958 | CA$102,217 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$157,423 | CA$151,202 | CA$150,878 | CA$151,702 |
| Net Debt | CA$28,316 | CA$4,031 | CA$253 | CA$1,247 |