Bushveld Minerals Ltd
LSE:BMN
Balance Sheet
Balance Sheet Decomposition
Bushveld Minerals Ltd
Bushveld Minerals Ltd
Balance Sheet
Bushveld Minerals Ltd
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
10
|
42
|
34
|
51
|
15
|
11
|
1
|
|
| Cash |
10
|
42
|
34
|
51
|
15
|
11
|
1
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2
|
2
|
2
|
23
|
0
|
3
|
0
|
|
| Total Receivables |
15
|
33
|
5
|
11
|
18
|
9
|
24
|
|
| Accounts Receivables |
14
|
28
|
5
|
4
|
6
|
3
|
7
|
|
| Other Receivables |
1
|
5
|
1
|
7
|
12
|
6
|
17
|
|
| Inventory |
17
|
17
|
35
|
34
|
42
|
55
|
42
|
|
| Other Current Assets |
5
|
5
|
7
|
3
|
3
|
0
|
4
|
|
| Total Current Assets |
49
|
100
|
83
|
121
|
78
|
78
|
72
|
|
| PP&E Net |
44
|
48
|
185
|
168
|
153
|
181
|
100
|
|
| PP&E Gross |
0
|
48
|
0
|
168
|
153
|
181
|
100
|
|
| Accumulated Depreciation |
0
|
6
|
0
|
29
|
49
|
83
|
99
|
|
| Intangible Assets |
61
|
57
|
59
|
59
|
59
|
0
|
0
|
|
| Long-Term Investments |
3
|
3
|
7
|
3
|
11
|
6
|
5
|
|
| Other Long-Term Assets |
3
|
3
|
0
|
0
|
0
|
3
|
3
|
|
| Total Assets |
161
N/A
|
211
+31%
|
335
+59%
|
351
+5%
|
301
-14%
|
268
-11%
|
180
-33%
|
|
| Liabilities | ||||||||
| Accounts Payable |
20
|
12
|
16
|
17
|
28
|
41
|
42
|
|
| Accrued Liabilities |
0
|
8
|
0
|
5
|
5
|
5
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
13
|
10
|
48
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
1
|
61
|
|
| Other Current Liabilities |
4
|
4
|
3
|
7
|
4
|
5
|
7
|
|
| Total Current Liabilities |
24
|
25
|
20
|
43
|
48
|
99
|
115
|
|
| Long-Term Debt |
8
|
0
|
46
|
75
|
71
|
42
|
46
|
|
| Deferred Income Tax |
0
|
0
|
24
|
12
|
6
|
1
|
0
|
|
| Minority Interest |
36
|
30
|
34
|
32
|
33
|
37
|
0
|
|
| Other Liabilities |
22
|
26
|
27
|
24
|
25
|
20
|
19
|
|
| Total Liabilities |
90
N/A
|
81
-10%
|
152
+88%
|
186
+22%
|
182
-2%
|
199
+9%
|
179
-10%
|
|
| Equity | ||||||||
| Common Stock |
12
|
15
|
15
|
16
|
17
|
17
|
27
|
|
| Retained Earnings |
11
|
21
|
60
|
29
|
1
|
39
|
118
|
|
| Additional Paid In Capital |
69
|
101
|
111
|
117
|
126
|
128
|
140
|
|
| Unrealized Security Profit/Loss |
1
|
0
|
1
|
13
|
2
|
2
|
2
|
|
| Other Equity |
2
|
7
|
2
|
9
|
21
|
35
|
47
|
|
| Total Equity |
71
N/A
|
130
+83%
|
183
+41%
|
165
-10%
|
118
-28%
|
69
-42%
|
1
-99%
|
|
| Total Liabilities & Equity |
161
N/A
|
211
+31%
|
335
+59%
|
351
+5%
|
301
-14%
|
268
-11%
|
180
-33%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
875
|
1 118
|
1 154
|
1 190
|
1 260
|
1 287
|
2 186
|
|