Novra Technologies Inc.
NVI.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$1,080 | CA$2,448 | CA$1,966 | CA$2,965 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$462 | CA$815 | CA$760 | CA$1,125 |
| Inventory | CA$992 | CA$1,338 | CA$2,031 | CA$1,677 |
| Other Curr. Assets | CA$6 | CA$37 | CA$1,446 | CA$742 |
| Total Curr. Assets | CA$2,539 | CA$4,638 | CA$6,202 | CA$6,509 |
| Property Plant & Equip (Net) | CA$1,267 | CA$1,326 | CA$1,476 | CA$1,750 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$1,628 | CA$1,300 | CA$1,023 | CA$1,208 |
| Long-Term Investments | CA$0 | CA$48 | CA$112 | CA$0 |
| Tax Assets | CA$0 | CA$0 | -CA$112 | CA$0 |
| Other NC Assets | -CA$0 | CA$0 | CA$112 | CA$0 |
| Total NC Assets | CA$2,894 | CA$2,674 | CA$2,611 | CA$2,958 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$5,433 | CA$7,312 | CA$8,813 | CA$9,467 |
| Liabilities | – | – | – | – |
| Payables | CA$1,647 | CA$1,540 | CA$1,627 | CA$1,477 |
| Short-Term Debt | CA$577 | CA$439 | CA$458 | CA$1,414 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$983 | CA$0 | CA$1,938 | CA$2,693 |
| Other Curr. Liab. | CA$1,682 | CA$2,761 | CA$1,674 | CA$1,417 |
| Total Curr. Liab. | CA$4,889 | CA$4,741 | CA$5,697 | CA$7,001 |
| LT Debt | CA$4,790 | CA$4,990 | CA$5,258 | CA$3,938 |
| Deferred Rev, NC | CA$249 | CA$198 | CA$699 | CA$715 |
| 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$5,039 | CA$5,188 | CA$5,957 | CA$4,653 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$1,475 | CA$1,718 | CA$1,901 | CA$1,978 |
| Total Liabilities | CA$9,928 | CA$9,929 | CA$11,654 | CA$11,654 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$7,373 | CA$7,373 | CA$7,373 | CA$7,373 |
| Retained Earnings | -CA$12,020 | -CA$10,713 | -CA$10,613 | -CA$9,706 |
| AOCI | -CA$184 | CA$14 | -CA$74 | CA$106 |
| Other Equity | CA$501 | CA$501 | CA$501 | CA$501 |
| Total Equity | -CA$4,331 | -CA$2,826 | -CA$2,814 | -CA$1,727 |
| Supplemental Information | – | – | – | – |
| Minority Interest | -CA$164 | CA$209 | -CA$27 | -CA$460 |
| Total Liab. & Tot. Equity | CA$5,433 | CA$7,312 | CA$8,813 | CA$9,467 |
| Net Debt | CA$4,287 | CA$2,981 | CA$3,750 | CA$2,387 |