Nextech3D.AI Corporation (CSE: NTAR)

Nextech3D.AI Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	0.1	0.91	3.78	7.24	10.68	2.85
Cash & Short-Term Investments	0.1	0.91	3.78	7.24	10.68	2.85
Cash Growth	-96.58%	-75.96%	-47.81%	-32.27%	275.00%	764.28%
Accounts Receivable	0.28	0.54	1.13	0.96	1.43	0.32
Other Receivables	0.01	0.07	0.21	0.51	0.13	0.08
Receivables	0.29	0.61	1.33	1.47	1.56	0.4
Inventory	-	-	0.05	3.41	4.3	1.35
Prepaid Expenses	0.14	0.29	0.31	0.72	0.25	0.2
Other Current Assets	-	-	0.5	-	2.56	-
Total Current Assets	0.53	1.81	5.97	12.84	19.35	4.81
Property, Plant & Equipment	0.08	0.33	1.11	1.46	1.34	0.15
Goodwill	-	-	6.75	8.79	4.89	2.26
Other Intangible Assets	-	-	3.31	6.42	3.5	1.42
Long-Term Accounts Receivable	0.51	0.64	-	-	-	-
Other Long-Term Assets	-	0.21	-	-	-	-
Total Assets	1.13	2.99	17.14	29.51	29.08	8.64
Accounts Payable	3.95	2.38	1.22	1.8	1.84	1.15
Accrued Expenses	0.44	1.15	1.42	0.96	0.69	0.09
Current Portion of Leases	0.14	0.14	0.22	0.29	0.15	-
Current Unearned Revenue	0.2	0.34	0.44	0.61	0.38	-
Other Current Liabilities	-	-	0.09	-	2.72	0.23
Total Current Liabilities	4.74	4.02	3.39	3.66	5.78	1.47
Long-Term Debt	-	-	-	0.09	-	-
Long-Term Leases	0.37	0.47	0.58	0.79	0.88	-
Long-Term Deferred Tax Liabilities	-	-	0.03	0.71	-	0.1
Total Liabilities	5.11	4.49	4.01	5.25	6.66	1.57
Common Stock	94.5	91.91	83.27	70.57	41.97	15.21
Retained Earnings	-116.69	-112.21	-85.9	-	-26.31	-10.58
Comprehensive Income & Other	14.88	14.85	13.58	-46.31	6.76	2.43
Total Common Equity	-7.31	-5.46	10.95	24.26	22.42	7.07
Minority Interest	3.33	3.96	2.17	-	-	-
Shareholders' Equity	-3.98	-1.5	13.13	24.26	22.42	7.07
Total Liabilities & Equity	1.13	2.99	17.14	29.51	29.08	8.64
Total Debt	0.52	0.61	0.8	1.17	1.03	-
Net Cash (Debt)	-0.41	0.29	2.97	6.07	9.66	2.85
Net Cash Growth	-	-90.09%	-51.03%	-37.15%	238.90%	764.28%
Net Cash Per Share	-0.00	0.00	0.03	0.07	0.14	0.05
Filing Date Shares Outstanding	157.85	133.97	109.51	99.63	81.05	61.65
Total Common Shares Outstanding	149.91	127.5	103.44	90.88	77.11	60.51
Working Capital	-4.2	-2.21	2.57	9.18	13.58	3.33
Book Value Per Share	-0.05	-0.04	0.11	0.27	0.29	0.12
Tangible Book Value	-7.31	-5.46	0.89	9.05	14.03	3.38
Tangible Book Value Per Share	-0.05	-0.04	0.01	0.10	0.18	0.06
Machinery	0.1	0.59	0.68	0.64	0.43	-

Source: S&P Capital IQ. Standard template. Financial Sources.