NanoXplore Inc. (NNXPF)

NanoXplore Balance Sheet

Financials in millions CAD. Fiscal year is July - June.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Cash & Equivalents	20.7	26.5	36.21	51.23	50.52	33.8
Cash & Short-Term Investments	20.7	26.5	36.21	51.23	50.52	33.8
Cash Growth	-30.51%	-26.80%	-29.32%	1.40%	49.50%	21.49%
Accounts Receivable	20.32	21.82	19.09	19.49	9.28	9.54
Other Receivables	-	3.13	1.51	1.59	2.98	1.67
Receivables	20.32	24.96	20.61	21.08	12.27	11.2
Inventory	16.3	17.03	17.28	17.51	11.04	7.12
Prepaid Expenses	2.23	1.66	1.33	1.13	0.62	0.56
Other Current Assets	-	-	-	-	2.89	-
Total Current Assets	59.56	70.16	75.43	90.95	77.34	52.67
Property, Plant & Equipment	64.58	67.86	70.82	62.71	59.82	55.56
Long-Term Investments	-	-	-	4.24	3.98	-
Goodwill	1.92	1.92	1.92	1.92	0.46	0.46
Other Intangible Assets	12.12	13.25	14.52	7.26	3.35	3.8
Long-Term Deferred Tax Assets	3.37	2.31	1.51	0.83	-	-
Other Long-Term Assets	9.33	4.2	1.05	0.18	0.35	1.15
Total Assets	150.88	159.69	165.25	168.09	145.3	113.65
Accounts Payable	18.84	12.74	11.23	10.2	8.04	6.13
Accrued Expenses	-	5.06	3.26	2.28	1.89	2.23
Short-Term Debt	0.98	1.52	1.48	4.65	1.34	2.15
Current Portion of Long-Term Debt	2.1	2.08	4.56	3.17	3.5	2.71
Current Portion of Leases	3.37	4.11	2.81	2.49	1.63	1.84
Current Income Taxes Payable	1.06	-	-	-	-	0.34
Current Unearned Revenue	1.9	2.98	1.02	0.54	1.74	1.22
Other Current Liabilities	1.74	5.18	5.38	4.55	6.33	2.74
Total Current Liabilities	29.97	33.67	29.73	27.87	24.47	19.36
Long-Term Debt	2.84	4.27	3.32	6.28	8.16	20.99
Long-Term Leases	11.67	8.86	12.41	12.74	7.95	9.3
Long-Term Deferred Tax Liabilities	4.76	4.71	2.94	2.41	0.93	1.72
Other Long-Term Liabilities	-	-	-	0.96	-	-
Total Liabilities	49.92	52.04	48.97	50.56	42.32	52.68
Common Stock	182.68	182.68	180.31	169.35	140.07	84.84
Retained Earnings	-88.18	-80.73	-69.07	-56.02	-41.05	-29.76
Comprehensive Income & Other	6.45	5.69	5.03	4.2	3.97	5.89
Shareholders' Equity	100.96	107.65	116.28	117.53	102.99	60.97
Total Liabilities & Equity	150.88	159.69	165.25	168.09	145.3	113.65
Total Debt	20.96	20.84	24.57	29.33	22.57	36.99
Net Cash (Debt)	-0.25	5.67	11.64	21.9	27.95	-3.19
Net Cash Growth	-	-51.29%	-46.86%	-21.66%	-	-
Net Cash Per Share	-0.00	0.03	0.07	0.14	0.19	-0.03
Filing Date Shares Outstanding	170.61	170.61	169.38	165.58	157.99	140.45
Total Common Shares Outstanding	170.61	170.61	169.38	165.22	157.93	140.23
Working Capital	29.58	36.48	45.7	63.08	52.86	33.31
Book Value Per Share	0.59	0.63	0.69	0.71	0.65	0.43
Tangible Book Value	86.92	92.48	99.83	108.36	99.17	56.7
Tangible Book Value Per Share	0.51	0.54	0.59	0.66	0.63	0.40
Land	13.49	12.44	11.09	10.56	-	-
Machinery	71.36	69.59	65.43	53.02	-	-
Leasehold Improvements	4.26	4.09	4	3.54	-	-

Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.