Lucara Diamond Corp
F:LKT
Balance Sheet
Balance Sheet Decomposition
Lucara Diamond Corp
Lucara Diamond Corp
Balance Sheet
Lucara Diamond Corp
| Dec-2009 | 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 |
49
|
33
|
49
|
13
|
49
|
101
|
135
|
53
|
61
|
24
|
11
|
5
|
27
|
26
|
13
|
23
|
|
| Cash |
0
|
9
|
23
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
49
|
24
|
26
|
0
|
49
|
101
|
135
|
53
|
61
|
24
|
11
|
5
|
27
|
26
|
13
|
23
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
2
|
6
|
5
|
4
|
5
|
3
|
8
|
4
|
12
|
6
|
19
|
31
|
25
|
27
|
26
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
4
|
5
|
3
|
8
|
4
|
12
|
6
|
13
|
18
|
19
|
13
|
18
|
|
| Other Receivables |
2
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
14
|
6
|
14
|
8
|
|
| Inventory |
0
|
4
|
2
|
13
|
21
|
32
|
35
|
41
|
36
|
48
|
65
|
68
|
37
|
38
|
35
|
31
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
11
|
11
|
9
|
|
| Total Current Assets |
52
|
39
|
57
|
32
|
74
|
138
|
173
|
102
|
101
|
84
|
83
|
94
|
102
|
100
|
86
|
89
|
|
| PP&E Net |
90
|
107
|
185
|
203
|
173
|
175
|
167
|
194
|
258
|
260
|
235
|
211
|
245
|
332
|
412
|
474
|
|
| PP&E Gross |
90
|
107
|
185
|
203
|
173
|
175
|
167
|
194
|
258
|
260
|
235
|
211
|
245
|
332
|
412
|
474
|
|
| Accumulated Depreciation |
0
|
2
|
4
|
12
|
19
|
23
|
28
|
42
|
81
|
107
|
166
|
209
|
234
|
236
|
249
|
249
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
23
|
22
|
21
|
18
|
6
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
49
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
0
|
2
|
2
|
1
|
1
|
0
|
|
| Other Long-Term Assets |
2
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
4
|
4
|
5
|
5
|
42
|
44
|
52
|
49
|
|
| Total Assets |
144
N/A
|
146
+1%
|
241
+66%
|
235
-2%
|
247
+5%
|
317
+28%
|
344
+9%
|
302
-12%
|
366
+21%
|
371
+1%
|
346
-7%
|
334
-4%
|
412
+23%
|
496
+20%
|
576
+16%
|
661
+15%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
1
|
4
|
12
|
7
|
16
|
12
|
13
|
27
|
17
|
21
|
16
|
15
|
26
|
30
|
43
|
29
|
|
| Accrued Liabilities |
0
|
4
|
5
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
31
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
25
|
16
|
36
|
26
|
|
| Other Current Liabilities |
0
|
0
|
11
|
30
|
0
|
17
|
12
|
9
|
1
|
4
|
4
|
1
|
0
|
14
|
23
|
7
|
|
| Total Current Liabilities |
1
|
8
|
28
|
45
|
16
|
29
|
25
|
36
|
17
|
35
|
22
|
48
|
52
|
60
|
102
|
62
|
|
| Long-Term Debt |
0
|
0
|
31
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
25
|
65
|
102
|
195
|
|
| Deferred Income Tax |
8
|
0
|
0
|
0
|
14
|
44
|
49
|
51
|
73
|
74
|
63
|
56
|
70
|
88
|
113
|
111
|
|
| Minority Interest |
15
|
2
|
3
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
10
|
1
|
13
|
12
|
15
|
16
|
14
|
16
|
19
|
20
|
24
|
21
|
16
|
14
|
17
|
22
|
|
| Total Liabilities |
35
N/A
|
10
-71%
|
74
+647%
|
80
+8%
|
46
-43%
|
89
+93%
|
88
-1%
|
102
+17%
|
109
+7%
|
129
+18%
|
109
-15%
|
126
+15%
|
163
+30%
|
226
+39%
|
334
+48%
|
389
+17%
|
|
| Equity | |||||||||||||||||
| Common Stock |
123
|
209
|
279
|
283
|
284
|
286
|
287
|
290
|
291
|
314
|
315
|
315
|
347
|
348
|
350
|
348
|
|
| Retained Earnings |
16
|
84
|
104
|
111
|
46
|
25
|
41
|
39
|
3
|
22
|
32
|
58
|
34
|
7
|
14
|
26
|
|
| Additional Paid In Capital |
2
|
5
|
6
|
5
|
5
|
5
|
5
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
9
|
10
|
|
| Other Equity |
1
|
5
|
13
|
21
|
42
|
37
|
76
|
58
|
39
|
58
|
54
|
58
|
74
|
95
|
103
|
112
|
|
| Total Equity |
109
N/A
|
136
+24%
|
167
+23%
|
156
-7%
|
201
+30%
|
229
+13%
|
257
+12%
|
200
-22%
|
257
+28%
|
242
-6%
|
237
-2%
|
208
-12%
|
249
+20%
|
270
+8%
|
242
-10%
|
272
+12%
|
|
| Total Liabilities & Equity |
144
N/A
|
146
+1%
|
241
+66%
|
235
-2%
|
247
+5%
|
317
+28%
|
344
+9%
|
302
-12%
|
366
+21%
|
371
+1%
|
346
-7%
|
334
-4%
|
412
+23%
|
496
+20%
|
576
+16%
|
661
+15%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
209
|
303
|
372
|
376
|
377
|
379
|
380
|
382
|
383
|
397
|
397
|
397
|
453
|
454
|
456
|
452
|
|