Minerva Intelligence Inc.
MVAI.V · TSXV
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$1,140 | CA$3,177 | CA$1,360 | CA$3,948 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$15 | CA$120 | CA$55 | CA$84 |
| Inventory | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Curr. Assets | CA$1,228 | CA$3,537 | CA$1,482 | CA$4,106 |
| Property Plant & Equip (Net) | CA$291 | CA$43 | CA$138 | CA$206 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$157 | CA$246 | CA$335 |
| 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$0 |
| Total NC Assets | CA$291 | CA$199 | CA$384 | CA$542 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$1,520 | CA$3,736 | CA$1,866 | CA$4,648 |
| Liabilities | – | – | – | – |
| Payables | CA$271 | CA$203 | CA$229 | CA$312 |
| Short-Term Debt | CA$57 | CA$5 | CA$57 | CA$63 |
| Tax Payable | CA$6 | CA$8 | CA$0 | CA$0 |
| Deferred Revenue | CA$0 | CA$8 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$0 | CA$46 | CA$74 | CA$0 |
| Total Curr. Liab. | CA$334 | CA$270 | CA$360 | CA$375 |
| LT Debt | CA$141 | CA$0 | CA$5 | CA$53 |
| 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$141 | CA$0 | CA$5 | CA$53 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liabilities | CA$475 | CA$270 | CA$365 | CA$428 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$13,877 | CA$13,877 | CA$9,443 | CA$9,443 |
| Retained Earnings | -CA$13,739 | -CA$11,260 | -CA$8,421 | -CA$5,647 |
| AOCI | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Equity | CA$908 | CA$848 | CA$480 | CA$425 |
| Total Equity | CA$1,045 | CA$3,466 | CA$1,502 | CA$4,220 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$1,520 | CA$3,736 | CA$1,866 | CA$4,648 |
| Net Debt | -CA$942 | -CA$3,173 | -CA$1,298 | -CA$3,833 |