Grange Resources Ltd
ASX:GRR
Balance Sheet
Balance Sheet Decomposition
Grange Resources Ltd
Grange Resources Ltd
Balance Sheet
Grange Resources Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
92
|
172
|
17
|
31
|
64
|
50
|
101
|
5
|
8
|
6
|
10
|
5
|
9
|
3
|
22
|
|
| Cash |
0
|
0
|
17
|
31
|
64
|
50
|
101
|
5
|
8
|
6
|
10
|
5
|
9
|
3
|
22
|
|
| Cash Equivalents |
92
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
158
|
129
|
90
|
89
|
65
|
163
|
197
|
136
|
174
|
439
|
99
|
279
|
276
|
|
| Total Receivables |
36
|
47
|
19
|
26
|
20
|
8
|
29
|
28
|
28
|
58
|
93
|
23
|
57
|
73
|
13
|
|
| Accounts Receivables |
31
|
32
|
8
|
22
|
17
|
4
|
26
|
25
|
24
|
30
|
79
|
19
|
49
|
58
|
1
|
|
| Other Receivables |
5
|
15
|
11
|
4
|
3
|
4
|
3
|
3
|
4
|
27
|
14
|
4
|
8
|
15
|
13
|
|
| Inventory |
36
|
68
|
59
|
60
|
55
|
79
|
36
|
63
|
61
|
120
|
123
|
162
|
163
|
180
|
226
|
|
| Other Current Assets |
5
|
4
|
9
|
6
|
3
|
4
|
2
|
2
|
24
|
21
|
21
|
22
|
194
|
4
|
3
|
|
| Total Current Assets |
168
|
292
|
262
|
252
|
231
|
230
|
233
|
261
|
317
|
341
|
420
|
651
|
522
|
539
|
540
|
|
| PP&E Net |
618
|
645
|
643
|
649
|
322
|
100
|
180
|
214
|
271
|
307
|
386
|
418
|
566
|
694
|
750
|
|
| PP&E Gross |
618
|
645
|
643
|
649
|
322
|
100
|
180
|
214
|
271
|
307
|
386
|
418
|
566
|
694
|
750
|
|
| Accumulated Depreciation |
116
|
141
|
166
|
182
|
629
|
821
|
828
|
832
|
841
|
870
|
886
|
912
|
944
|
921
|
974
|
|
| Note Receivable |
14
|
21
|
7
|
8
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
75
|
12
|
17
|
15
|
21
|
41
|
68
|
51
|
9
|
10
|
10
|
|
| Total Assets |
800
N/A
|
957
+20%
|
912
-5%
|
909
0%
|
628
-31%
|
341
-46%
|
429
+26%
|
490
+14%
|
609
+24%
|
689
+13%
|
874
+27%
|
1 120
+28%
|
1 098
-2%
|
1 244
+13%
|
1 301
+5%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
29
|
42
|
23
|
24
|
23
|
15
|
17
|
19
|
20
|
25
|
34
|
37
|
45
|
38
|
38
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
11
|
12
|
11
|
12
|
2
|
15
|
18
|
21
|
21
|
22
|
23
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
17
|
14
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13
|
22
|
14
|
3
|
0
|
5
|
5
|
3
|
5
|
1
|
1
|
17
|
4
|
1
|
1
|
|
| Other Current Liabilities |
10
|
28
|
26
|
28
|
12
|
6
|
2
|
6
|
43
|
35
|
16
|
86
|
24
|
15
|
6
|
|
| Total Current Liabilities |
52
|
92
|
63
|
55
|
47
|
37
|
36
|
41
|
72
|
93
|
84
|
160
|
94
|
77
|
68
|
|
| Long-Term Debt |
34
|
23
|
9
|
1
|
0
|
7
|
3
|
0
|
1
|
2
|
6
|
1
|
2
|
1
|
0
|
|
| Deferred Income Tax |
72
|
9
|
25
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
54
|
69
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
79
|
76
|
67
|
70
|
46
|
51
|
57
|
61
|
58
|
62
|
73
|
88
|
80
|
81
|
102
|
|
| Total Liabilities |
237
N/A
|
199
-16%
|
164
-18%
|
160
-3%
|
93
-42%
|
96
+3%
|
96
+1%
|
102
+6%
|
131
+28%
|
157
+20%
|
161
+3%
|
249
+55%
|
194
-22%
|
213
+10%
|
240
+13%
|
|
| Equity | ||||||||||||||||
| Common Stock |
329
|
330
|
330
|
331
|
331
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
|
| Retained Earnings |
234
|
428
|
418
|
418
|
204
|
86
|
1
|
56
|
146
|
201
|
382
|
540
|
573
|
700
|
730
|
|
| Total Equity |
563
N/A
|
757
+34%
|
748
-1%
|
749
+0%
|
535
-29%
|
246
-54%
|
333
+35%
|
388
+17%
|
478
+23%
|
532
+11%
|
713
+34%
|
871
+22%
|
904
+4%
|
1 031
+14%
|
1 061
+3%
|
|
| Total Liabilities & Equity |
800
N/A
|
957
+20%
|
912
-5%
|
909
0%
|
628
-31%
|
341
-46%
|
429
+26%
|
490
+14%
|
609
+24%
|
689
+13%
|
874
+27%
|
1 120
+28%
|
1 098
-2%
|
1 244
+13%
|
1 301
+5%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 152
|
1 154
|
1 156
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
1 157
|
|