Momentum Metropolitan Holdings Ltd
JSE:MTM
Balance Sheet
Balance Sheet Decomposition
Momentum Metropolitan Holdings Ltd
Momentum Metropolitan Holdings Ltd
Balance Sheet
Momentum Metropolitan Holdings Ltd
| Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
15 522
|
19 770
|
16 957
|
19 424
|
28 875
|
26 174
|
29 148
|
27 353
|
25 812
|
26 129
|
30 414
|
36 822
|
28 720
|
35 013
|
33 898
|
36 954
|
|
| Cash |
1 842
|
7 995
|
10 097
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
13 680
|
11 775
|
6 860
|
19 424
|
28 875
|
26 174
|
29 148
|
27 353
|
25 812
|
26 129
|
30 414
|
36 822
|
28 720
|
35 013
|
33 898
|
36 954
|
|
| Total Receivables |
1 915
|
3 147
|
3 880
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 205
|
1 174
|
1 219
|
|
| Insurance Receivable |
454
|
2 296
|
2 657
|
2 857
|
3 813
|
4 080
|
4 497
|
4 621
|
4 962
|
5 286
|
5 380
|
6 779
|
7 799
|
314
|
294
|
199
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
216
|
196
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1 915
|
3 147
|
3 880
|
0
|
0
|
0
|
0
|
216
|
196
|
0
|
0
|
0
|
0
|
1 205
|
1 174
|
1 219
|
|
| PP&E Net |
1 055
|
1 717
|
1 785
|
1 836
|
2 029
|
3 383
|
3 544
|
4 494
|
4 187
|
4 401
|
3 989
|
3 437
|
3 494
|
3 527
|
3 319
|
3 463
|
|
| PP&E Gross |
1 055
|
1 717
|
1 785
|
0
|
2 029
|
3 383
|
3 544
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
536
|
370
|
576
|
0
|
55
|
144
|
149
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
2 927
|
11 912
|
11 687
|
11 769
|
11 731
|
11 820
|
11 196
|
10 132
|
9 391
|
9 633
|
10 339
|
9 939
|
6 972
|
3 513
|
3 358
|
3 486
|
|
| Goodwill |
200
|
345
|
311
|
0
|
1 088
|
1 333
|
1 237
|
1 128
|
1 124
|
0
|
0
|
0
|
1 775
|
1 305
|
1 325
|
1 358
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
5 586
|
5 496
|
5 058
|
4 304
|
2 740
|
0
|
0
|
456
|
5 256
|
7 495
|
7 198
|
7 052
|
|
| Long-Term Investments |
162 920
|
242 492
|
258 966
|
301 326
|
355 231
|
388 416
|
395 222
|
395 478
|
419 045
|
448 459
|
449 314
|
486 056
|
503 731
|
571 584
|
643 655
|
736 185
|
|
| Other Long-Term Assets |
11 595
|
7 343
|
1 274
|
1 131
|
685
|
695
|
1 194
|
659
|
726
|
1 987
|
1 668
|
1 624
|
1 354
|
1 544
|
1 375
|
1 946
|
|
| Other Assets |
2 092
|
3 874
|
5 398
|
4 800
|
6 356
|
6 777
|
8 843
|
8 643
|
9 306
|
6 096
|
6 513
|
6 818
|
16 523
|
14 463
|
12 755
|
13 107
|
|
| Total Assets |
198 480
N/A
|
292 551
+47%
|
302 604
+3%
|
343 143
+13%
|
414 306
+21%
|
446 841
+8%
|
458 702
+3%
|
455 900
-1%
|
476 365
+4%
|
501 991
+5%
|
507 617
+1%
|
551 931
+9%
|
573 849
+4%
|
635 975
+11%
|
706 438
+11%
|
803 213
+14%
|
|
| Liabilities | |||||||||||||||||
| Insurance Policy Liabilities |
305
|
1 858
|
245 045
|
280 323
|
1 396
|
358 478
|
373 051
|
373 382
|
392 027
|
402 164
|
408 074
|
456 557
|
472 270
|
539 125
|
600 676
|
685 724
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
8 221
|
10 213
|
9 828
|
11 379
|
10 692
|
14 228
|
14 416
|
14 294
|
14 556
|
18 729
|
15 027
|
17 173
|
19 814
|
14 029
|
12 714
|
13 624
|
|
| Total Current Liabilities |
8 221
|
10 213
|
9 828
|
11 379
|
10 692
|
14 228
|
14 416
|
14 294
|
14 556
|
18 729
|
15 027
|
17 173
|
19 814
|
14 029
|
12 714
|
13 624
|
|
| Long-Term Debt |
1 199
|
2 634
|
854
|
19 607
|
1 463
|
40 812
|
1 058
|
38 560
|
2 420
|
3 368
|
4 610
|
4 164
|
4 336
|
8 644
|
8 636
|
8 886
|
|
| Deferred Income Tax |
750
|
4 042
|
3 934
|
3 917
|
4 281
|
4 351
|
3 812
|
3 198
|
2 874
|
3 219
|
2 926
|
2 729
|
2 601
|
2 775
|
3 252
|
3 118
|
|
| Minority Interest |
4
|
298
|
281
|
391
|
480
|
501
|
290
|
292
|
462
|
526
|
410
|
348
|
365
|
290
|
333
|
404
|
|
| Other Liabilities |
25 333
|
20 931
|
18 645
|
4 053
|
34 057
|
3 924
|
41 966
|
3 218
|
41 698
|
50 938
|
53 977
|
49 436
|
49 886
|
42 532
|
51 103
|
58 907
|
|
| Total Liabilities |
189 304
N/A
|
269 710
+42%
|
278 587
+3%
|
319 670
+15%
|
389 572
+22%
|
422 294
+8%
|
434 593
+3%
|
432 944
0%
|
454 037
+5%
|
478 944
+5%
|
485 024
+1%
|
530 407
+9%
|
549 272
+4%
|
607 395
+11%
|
676 714
+11%
|
770 663
+14%
|
|
| Equity | |||||||||||||||||
| Common Stock |
509
|
509
|
509
|
9
|
9
|
9
|
9
|
9
|
9
|
13 340
|
13 170
|
12 737
|
9
|
9
|
9
|
9
|
|
| Retained Earnings |
6 501
|
6 812
|
8 145
|
8 046
|
9 162
|
8 905
|
8 361
|
7 466
|
6 884
|
7 947
|
7 108
|
7 369
|
10 594
|
13 589
|
15 746
|
18 291
|
|
| Additional Paid In Capital |
1 032
|
13 412
|
13 805
|
13 794
|
13 782
|
13 795
|
13 847
|
13 737
|
13 758
|
0
|
0
|
0
|
12 760
|
13 183
|
13 448
|
13 448
|
|
| Unrealized Security Profit/Loss |
1 099
|
1 157
|
544
|
545
|
564
|
639
|
753
|
814
|
732
|
0
|
0
|
0
|
311
|
413
|
332
|
421
|
|
| Other Equity |
35
|
951
|
1 014
|
1 079
|
1 217
|
1 199
|
1 139
|
930
|
945
|
1 760
|
2 315
|
1 418
|
903
|
1 386
|
189
|
381
|
|
| Total Equity |
9 176
N/A
|
22 841
+149%
|
24 017
+5%
|
23 473
-2%
|
24 734
+5%
|
24 547
-1%
|
24 109
-2%
|
22 956
-5%
|
22 328
-3%
|
23 047
+3%
|
22 593
-2%
|
21 524
-5%
|
24 577
+14%
|
28 580
+16%
|
29 724
+4%
|
32 550
+10%
|
|
| Total Liabilities & Equity |
198 480
N/A
|
292 551
+47%
|
302 604
+3%
|
343 143
+13%
|
414 306
+21%
|
446 841
+8%
|
458 702
+3%
|
455 900
-1%
|
476 365
+4%
|
501 991
+5%
|
507 617
+1%
|
551 931
+9%
|
573 849
+4%
|
635 975
+11%
|
706 438
+11%
|
803 213
+14%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
553
|
1 490
|
1 558
|
1 556
|
1 556
|
1 558
|
1 561
|
1 557
|
1 512
|
1 457
|
1 448
|
1 423
|
1 424
|
1 355
|
1 360
|
1 316
|
|
| Preferred Shares Outstanding |
100
|
100
|
34
|
34
|
34
|
32
|
30
|
29
|
28
|
28
|
0
|
0
|
28
|
28
|
0
|
0
|
|