
Thesis Gold Inc.
TSXV:TAU.V
0.465 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7.265 | 10.776 | 24.031 | 15.243 | 12.557 | 14.171 | 20.718 | 29.08 | 34.837 | 13.202 | 19.86 | 22.184 | 5.241 | 5.756 | 3.65 | 9.427 | 10.171 | 0.357 | 0.808 | 1.557 | 0.377 | 1.059 | 1.367 | 1.062 | 0.05 | 0.291 | 0.181 | 0.043 | 0.077 | 0.217 | 0.735 | 0.012 | 0.045 | 0.02 | 0.07 | 0.003 | 0.022 | 0.085 | 0.148 | 0.32 | 0.123 | 0.135 | 0.087 | 0.099 | 0.118 |
Short Term Investments
| 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 7.276 | 10.786 | 24.041 | 15.253 | 12.557 | 14.171 | 20.718 | 29.08 | 34.837 | 13.202 | 19.86 | 22.184 | 5.241 | 5.756 | 3.65 | 9.437 | 10.181 | 0.357 | 0.818 | 1.567 | 0.387 | 1.059 | 1.367 | 1.062 | 0.05 | 0.291 | 0.181 | 0.043 | 0.077 | 0.217 | 0.735 | 0.012 | 0.045 | 0.02 | 0.07 | 0.003 | 0.022 | 0.085 | 0.148 | 0.32 | 0.123 | 0.135 | 0.087 | 0.099 | 0.118 |
Net Receivables
| 4.616 | 3.885 | 2.434 | 9.87 | 0.457 | 1.082 | 0.874 | 0.182 | 0.164 | 0.491 | 0.439 | 0.279 | 0.246 | 0.23 | 0.076 | 0 | 0 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.473 | 0.236 | 0 | 1.223 | 0.925 | 0.963 | 0.804 | 0.347 | 0.025 | 0.064 | 0.039 | 0.021 | 0.016 | 0.047 | 0.064 | 0.035 | 0.019 | 0.018 | 0.01 | 0.006 | 0.004 | 0.003 | 0.007 | 0.012 | 0.008 | 0.003 | 0.002 | 0.002 | 0.001 | 0.006 |
Total Current Assets
| 13.258 | 15.674 | 27.603 | 25.711 | 13.507 | 15.705 | 22.06 | 29.77 | 35.473 | 13.911 | 20.878 | 22.76 | 5.487 | 5.986 | 3.726 | 9.91 | 10.417 | 0.418 | 2.041 | 2.492 | 1.35 | 1.863 | 1.715 | 1.087 | 0.114 | 0.33 | 0.203 | 0.059 | 0.123 | 0.281 | 0.771 | 0.031 | 0.063 | 0.031 | 0.076 | 0.007 | 0.025 | 0.092 | 0.159 | 0.328 | 0.126 | 0.137 | 0.089 | 0.101 | 0.124 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.85 | 167.266 | 152.26 | 101.879 | 43.095 | 42.664 | 37.567 | 22.297 | 17.9 | 15.716 | 11.526 | 7.047 | 6.606 | 6.364 | 0 | 13.29 | 12.569 | 0 | 6.408 | 4.196 | 3.885 | 3.753 | 2.679 | 1.753 | 1.703 | 1.561 | 1.193 | 1.032 | 0.938 | 0.718 | 0.427 | 0.37 | 0.365 | 0.139 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.311 | 0.311 | 0.311 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 167.841 | 1.879 | 1.698 | 1.388 | 0.312 | 0.31 | 0.31 | 0.31 | 0.24 | 0.24 | 0.24 | 0.24 | 0.025 | 0 | 0 | 0.202 | 0.202 | 0 | 0.166 | 0.056 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.042 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 170.57 | 169.145 | 153.958 | 103.267 | 43.407 | 42.974 | 37.877 | 22.607 | 18.14 | 15.956 | 11.766 | 7.287 | 6.631 | 6.364 | 0 | 13.492 | 12.772 | 0 | 6.574 | 4.252 | 3.941 | 3.753 | 2.679 | 1.753 | 1.703 | 1.561 | 1.193 | 1.032 | 0.938 | 0.718 | 0.427 | 0.37 | 0.365 | 0.139 | 0.134 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.042 | 0 | 0.311 | 0.311 | 0.311 |
Total Assets
| 183.828 | 184.819 | 181.561 | 128.978 | 56.912 | 58.679 | 59.937 | 52.377 | 53.612 | 29.868 | 32.644 | 30.047 | 12.118 | 12.35 | 3.726 | 23.402 | 23.189 | 0.418 | 8.615 | 6.744 | 5.292 | 5.616 | 4.394 | 2.84 | 1.817 | 1.891 | 1.396 | 1.091 | 1.061 | 0.998 | 1.198 | 0.401 | 0.427 | 0.169 | 0.21 | 0.007 | 0.025 | 0.127 | 0.194 | 0.363 | 0.168 | 0.137 | 0.4 | 0.411 | 0.434 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 6.612 | 0.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0.072 | 0 | 1.246 | 0.248 | 0.252 | 0.233 | 0.075 | 0.177 | 0.102 | 0.121 | 0.05 | 0.135 | 0.041 | 0.045 | 0.031 | 0.048 | 0.039 | 0.003 | 0.051 | 0.025 | 0.039 | 0.024 | 0.033 | 0.078 | 0.048 | 0.005 | 0.005 | 0.008 | 0.015 |
Short Term Debt
| 0.03 | 0.052 | 0.073 | 0.095 | 0.093 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 4.498 | 4.97 | 11.095 | 1.251 | 0.442 | 1.918 | -6.302 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.831 | 1.035 | 0 | -1.204 | -0.038 | -0.201 | -0.208 | 0.08 | 0.094 | -0.019 | -0.028 | 0.028 | -0.055 | 0.071 | -0.03 | -0.008 | -0.005 | -0.009 | -0.003 | -0.051 | -0.025 | -0.039 | -0.024 | -0.033 | -0.078 | -0.048 | -0.005 | -0.005 | -0.008 | -0.011 |
Total Current Liabilities
| 4.528 | 5.022 | 11.169 | 1.345 | 0.536 | 2.009 | 6.922 | 1.263 | 2.44 | 1.252 | 3.646 | 1.128 | 0.206 | 0.295 | 0.696 | 1.204 | 1.178 | 0.596 | 1.288 | 0.458 | 0.302 | 0.259 | 0.231 | 0.449 | 0.186 | 0.214 | 0.128 | 0.215 | 0.153 | 0.06 | 0.054 | 0.092 | 0.07 | 0.003 | 0.051 | 0.025 | 0.039 | 0.024 | 0.033 | 0.078 | 0.048 | 0.005 | 0.005 | 0.008 | 0.018 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0.022 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -13.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 14.537 | 14.867 | 14.286 | 13.26 | 13.467 | 12.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2.502 | 1.32 | 1.421 | 1.138 | 0.311 | -12.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 17.04 | 16.187 | 15.707 | 14.398 | 0.311 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.428 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 21.567 | 21.209 | 26.875 | 15.743 | 0.847 | 2.319 | 6.922 | 1.263 | 2.44 | 1.252 | 3.646 | 1.128 | 0.206 | 0.295 | 1.124 | 1.204 | 1.178 | 1.023 | 1.288 | 0.458 | 0.302 | 0.259 | 0.231 | 0.449 | 0.186 | 0.214 | 0.128 | 0.215 | 0.153 | 0.06 | 0.054 | 0.092 | 0.07 | 0.003 | 0.051 | 0.025 | 0.039 | 0.024 | 0.033 | 0.078 | 0.048 | 0.005 | 0.005 | 0.008 | 0.018 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 175.25 | 175.25 | 169.462 | 128.723 | 59.538 | 59.478 | 55.541 | 53.363 | 53.163 | 29.686 | 29.671 | 29.528 | 12.711 | 12.428 | 0.456 | 29.087 | 28.717 | 0.301 | 11.646 | 10.09 | 8.562 | 8.612 | 6.897 | 3.693 | 3.741 | 3.736 | 3.064 | 2.576 | 2.516 | 2.289 | 2.295 | 1.435 | 1.435 | 1.203 | 1.15 | 0.932 | 0.932 | 0.932 | 0.932 | 0.932 | 0.648 | 0.661 | 0.661 | 0.661 | 0.648 |
Retained Earnings
| -29.649 | -29.052 | -32.102 | -30.847 | -9.603 | -9.249 | -8.658 | -8.382 | -8.123 | -4.483 | -2.979 | -2.915 | -1.603 | -1.471 | -1.335 | -10.386 | -8.559 | -1.199 | -5.586 | -5.018 | -4.712 | -4.157 | -3.59 | -2.904 | -2.606 | -2.534 | -2.26 | -2.176 | -2.063 | -1.75 | -1.511 | -1.47 | -1.422 | -1.274 | -1.228 | -1.187 | -1.183 | -1.066 | -1.007 | -0.884 | -0.787 | -0.765 | -0.502 | -0.493 | -0.468 |
Accumulated Other Comprehensive Income/Loss
| 16.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.293 | 0.292 | 3.295 | 1.651 | 0.292 | 1.267 | 1.214 | 1.14 | 0.902 | 0.856 | 1.603 | 0.497 | 0.474 | 0.464 | 0.475 | 0.455 | 0.399 | 0.36 | 0.344 | 0.344 | 0.237 | 0.236 | 0.236 | 0.236 | 0.236 | 0.236 | 0.236 | 0.259 | 0.236 | 0.236 | 0.236 | 0.236 |
Other Total Stockholders Equity
| 0 | 17.413 | 17.326 | 15.359 | 6.131 | 6.131 | 6.133 | 6.133 | 6.133 | 3.413 | 2.306 | 2.306 | 0.805 | 0.805 | 3.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 162.261 | 163.611 | 154.686 | 113.235 | 56.066 | 56.361 | 53.015 | 51.114 | 51.172 | 28.616 | 28.998 | 28.92 | 11.912 | 12.054 | 2.603 | 21.996 | 21.808 | -0.606 | 7.328 | 6.287 | 4.99 | 5.358 | 4.162 | 2.391 | 1.631 | 1.676 | 1.268 | 0.876 | 0.908 | 0.938 | 1.143 | 0.309 | 0.357 | 0.166 | 0.159 | -0.019 | -0.014 | 0.103 | 0.161 | 0.285 | 0.12 | 0.132 | 0.395 | 0.403 | 0.416 |
Total Equity
| 162.261 | 163.611 | 154.686 | 113.235 | 56.066 | 56.361 | 53.015 | 51.114 | 51.172 | 0 | 0 | 0 | 0 | 0 | 0 | 21.996 | 21.808 | 0 | 7.328 | 6.287 | 4.99 | 5.358 | 4.162 | 2.391 | 1.631 | 1.676 | 1.268 | 0.876 | 0.908 | 0.938 | 1.143 | 0.309 | 0.357 | 0.166 | 0.159 | -0.019 | -0.014 | 0.103 | 0.161 | 0.285 | 0.12 | 0.132 | 0.395 | 0.403 | 0.416 |
Total Liabilities & Shareholders Equity
| 183.828 | 184.819 | 181.561 | 128.978 | 56.912 | 58.679 | 59.937 | 52.377 | 53.612 | 29.868 | 32.644 | 30.047 | 12.118 | 12.35 | 3.726 | 23.2 | 22.987 | 0.418 | 8.615 | 6.744 | 5.292 | 5.616 | 4.394 | 2.84 | 1.817 | 1.891 | 1.396 | 1.091 | 1.061 | 0.998 | 1.198 | 0.401 | 0.427 | 0.169 | 0.21 | 0.007 | 0.025 | 0.127 | 0.194 | 0.363 | 0.168 | 0.137 | 0.4 | 0.411 | 0.434 |