Black Diamond Group Ltd
OTC:BDIMF
Balance Sheet
Balance Sheet Decomposition
Black Diamond Group Ltd
Black Diamond Group Ltd
Balance Sheet
Black Diamond Group Ltd
| Dec-2006 | Dec-2007 | Dec-2008 | 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 |
1
|
1
|
0
|
0
|
0
|
23
|
3
|
32
|
21
|
6
|
6
|
3
|
3
|
4
|
4
|
5
|
8
|
7
|
13
|
|
| Cash |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
23
|
3
|
32
|
21
|
6
|
6
|
3
|
3
|
4
|
4
|
5
|
8
|
7
|
13
|
|
| Total Receivables |
5
|
10
|
20
|
13
|
35
|
49
|
77
|
99
|
90
|
39
|
21
|
29
|
35
|
46
|
46
|
58
|
72
|
63
|
72
|
|
| Accounts Receivables |
5
|
10
|
20
|
13
|
35
|
48
|
77
|
99
|
90
|
39
|
21
|
29
|
35
|
46
|
46
|
58
|
72
|
63
|
72
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
2
|
1
|
3
|
8
|
8
|
3
|
5
|
6
|
6
|
10
|
6
|
7
|
7
|
13
|
19
|
16
|
23
|
|
| Total Current Assets |
5
|
11
|
22
|
13
|
38
|
80
|
87
|
134
|
116
|
51
|
33
|
42
|
44
|
57
|
58
|
76
|
99
|
85
|
109
|
|
| PP&E Net |
45
|
72
|
130
|
156
|
247
|
301
|
423
|
486
|
541
|
547
|
454
|
369
|
340
|
347
|
428
|
423
|
508
|
523
|
599
|
|
| PP&E Gross |
45
|
72
|
130
|
156
|
247
|
301
|
423
|
486
|
541
|
547
|
454
|
369
|
340
|
347
|
428
|
423
|
508
|
523
|
599
|
|
| Accumulated Depreciation |
1
|
6
|
15
|
28
|
46
|
67
|
98
|
142
|
185
|
242
|
338
|
430
|
438
|
454
|
462
|
459
|
454
|
468
|
476
|
|
| Intangible Assets |
13
|
12
|
11
|
10
|
12
|
11
|
10
|
12
|
8
|
8
|
9
|
8
|
9
|
8
|
13
|
11
|
16
|
15
|
14
|
|
| Goodwill |
29
|
29
|
29
|
29
|
35
|
35
|
35
|
40
|
35
|
35
|
35
|
10
|
10
|
10
|
10
|
10
|
17
|
17
|
17
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
0
|
1
|
2
|
1
|
0
|
3
|
10
|
9
|
8
|
10
|
|
| Other Assets |
29
|
29
|
29
|
29
|
35
|
35
|
35
|
40
|
35
|
35
|
35
|
10
|
10
|
10
|
10
|
10
|
17
|
17
|
17
|
|
| Total Assets |
93
N/A
|
124
+34%
|
192
+55%
|
209
+9%
|
331
+59%
|
426
+29%
|
557
+31%
|
675
+21%
|
703
+4%
|
648
-8%
|
532
-18%
|
431
-19%
|
403
-6%
|
423
+5%
|
512
+21%
|
530
+4%
|
649
+22%
|
648
0%
|
749
+16%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
2
|
8
|
10
|
9
|
14
|
9
|
6
|
8
|
18
|
10
|
10
|
15
|
11
|
16
|
14
|
11
|
10
|
9
|
10
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
14
|
12
|
25
|
24
|
18
|
15
|
6
|
16
|
13
|
16
|
12
|
21
|
16
|
20
|
13
|
|
| Short-Term Debt |
0
|
0
|
5
|
0
|
7
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
7
|
8
|
10
|
|
| Other Current Liabilities |
1
|
1
|
1
|
1
|
6
|
7
|
21
|
11
|
29
|
16
|
25
|
8
|
11
|
8
|
21
|
28
|
37
|
41
|
50
|
|
| Total Current Liabilities |
3
|
9
|
16
|
11
|
42
|
28
|
52
|
44
|
65
|
41
|
41
|
39
|
36
|
44
|
51
|
66
|
69
|
78
|
83
|
|
| Long-Term Debt |
16
|
25
|
43
|
32
|
66
|
86
|
96
|
184
|
196
|
159
|
111
|
115
|
90
|
121
|
194
|
173
|
242
|
204
|
253
|
|
| Deferred Income Tax |
0
|
11
|
13
|
12
|
26
|
39
|
45
|
54
|
62
|
72
|
60
|
35
|
31
|
24
|
25
|
30
|
50
|
58
|
71
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
4
|
5
|
4
|
4
|
2
|
1
|
1
|
14
|
12
|
4
|
4
|
4
|
|
| Other Liabilities |
1
|
0
|
0
|
1
|
4
|
4
|
3
|
3
|
7
|
9
|
13
|
14
|
22
|
18
|
15
|
14
|
16
|
15
|
14
|
|
| Total Liabilities |
20
N/A
|
45
+129%
|
72
+61%
|
56
-23%
|
137
+145%
|
158
+16%
|
201
+27%
|
290
+44%
|
336
+16%
|
286
-15%
|
229
-20%
|
205
-10%
|
180
-12%
|
209
+16%
|
299
+43%
|
296
-1%
|
381
+29%
|
358
-6%
|
425
+19%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
74
|
88
|
119
|
146
|
188
|
240
|
309
|
322
|
321
|
321
|
346
|
378
|
378
|
379
|
382
|
384
|
386
|
386
|
385
|
|
| Retained Earnings |
1
|
9
|
1
|
6
|
5
|
26
|
46
|
64
|
36
|
8
|
72
|
177
|
188
|
195
|
198
|
179
|
157
|
132
|
114
|
|
| Additional Paid In Capital |
0
|
0
|
1
|
1
|
4
|
5
|
4
|
5
|
8
|
12
|
13
|
15
|
16
|
18
|
19
|
19
|
20
|
22
|
23
|
|
| Other Equity |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
5
|
1
|
21
|
16
|
10
|
17
|
12
|
10
|
10
|
19
|
14
|
29
|
|
| Total Equity |
73
N/A
|
79
+8%
|
119
+51%
|
153
+28%
|
194
+27%
|
268
+38%
|
356
+33%
|
385
+8%
|
367
-5%
|
362
-1%
|
303
-16%
|
226
-25%
|
223
-1%
|
214
-4%
|
213
-1%
|
234
+10%
|
269
+15%
|
290
+8%
|
323
+11%
|
|
| Total Liabilities & Equity |
93
N/A
|
124
+34%
|
192
+55%
|
209
+9%
|
331
+59%
|
426
+29%
|
557
+31%
|
675
+21%
|
703
+4%
|
648
-8%
|
532
-18%
|
431
-19%
|
403
-6%
|
423
+5%
|
512
+21%
|
530
+4%
|
649
+22%
|
648
0%
|
749
+16%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
13
|
17
|
22
|
27
|
33
|
37
|
41
|
42
|
41
|
41
|
46
|
55
|
55
|
55
|
57
|
58
|
59
|
60
|
61
|
|