Mount Logan Capital Inc
OTC:PYCFF
Balance Sheet
Balance Sheet Decomposition
Mount Logan Capital Inc
Mount Logan Capital Inc
Balance Sheet
Mount Logan Capital Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | 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
|
0
|
2
|
2
|
2
|
0
|
7
|
8
|
5
|
13
|
64
|
6
|
0
|
5
|
1
|
4
|
4
|
6
|
0
|
7
|
44
|
66
|
90
|
86
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
2
|
1
|
9
|
|
| Cash Equivalents |
1
|
0
|
2
|
2
|
2
|
0
|
7
|
8
|
5
|
13
|
64
|
6
|
0
|
5
|
1
|
4
|
4
|
6
|
0
|
0
|
30
|
64
|
89
|
77
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
16
|
0
|
1
|
9
|
20
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Insurance Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
2
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Assets |
1
|
0
|
2
|
2
|
2
|
0
|
7
|
8
|
5
|
13
|
65
|
8
|
2
|
7
|
1
|
4
|
4
|
6
|
1
|
23
|
44
|
1
|
10
|
20
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
25
|
24
|
31
|
27
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
55
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
330
|
0
|
0
|
0
|
|
| Long-Term Investments |
2
|
2
|
1
|
1
|
1
|
2
|
6
|
10
|
31
|
39
|
52
|
116
|
107
|
73
|
11
|
8
|
9
|
29
|
65
|
45
|
916
|
915
|
1 035
|
1 067
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
19
|
0
|
2
|
2
|
19
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
531
|
518
|
468
|
|
| Total Assets |
2
N/A
|
2
N/A
|
3
+45%
|
4
+13%
|
5
+31%
|
5
+15%
|
13
+146%
|
23
+74%
|
39
+67%
|
52
+36%
|
119
+127%
|
124
+5%
|
109
-12%
|
81
-26%
|
12
-85%
|
12
+1%
|
13
+6%
|
38
+191%
|
75
+100%
|
91
+21%
|
1 393
+1 431%
|
1 544
+11%
|
1 689
+9%
|
1 690
+0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 394
|
1 515
|
1 515
|
|
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
1
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
6
|
24
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
957
|
23
|
22
|
10
|
|
| Total Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
968
|
29
|
46
|
19
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
39
|
45
|
55
|
76
|
93
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
11
|
14
|
11
|
1
|
0
|
0
|
6
|
4
|
6
|
296
|
3
|
0
|
6
|
|
| Total Liabilities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
5
+5 300%
|
0
-96%
|
0
+50%
|
0
-67%
|
6
+5 700%
|
15
+164%
|
15
-3%
|
12
-21%
|
1
-88%
|
0
-86%
|
0
N/A
|
6
+3 050%
|
41
+552%
|
48
+16%
|
1 308
+2 636%
|
1 482
+13%
|
1 637
+10%
|
1 632
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
6
|
6
|
8
|
9
|
10
|
10
|
12
|
29
|
33
|
35
|
105
|
109
|
102
|
85
|
26
|
27
|
29
|
80
|
81
|
94
|
108
|
108
|
116
|
116
|
|
| Retained Earnings |
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
3
|
17
|
6
|
2
|
9
|
23
|
21
|
20
|
22
|
32
|
32
|
36
|
8
|
31
|
49
|
45
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
6
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
22
|
22
|
22
|
22
|
22
|
22
|
|
| Total Equity |
2
N/A
|
2
N/A
|
3
+45%
|
4
+13%
|
5
+31%
|
5
+13%
|
8
+49%
|
23
+190%
|
38
+67%
|
52
+37%
|
113
+116%
|
109
-4%
|
94
-14%
|
69
-27%
|
11
-84%
|
12
+12%
|
13
+6%
|
31
+146%
|
34
+9%
|
43
+26%
|
85
+97%
|
62
-27%
|
52
-17%
|
57
+10%
|
|
| Total Liabilities & Equity |
2
N/A
|
2
N/A
|
3
+45%
|
4
+13%
|
5
+31%
|
5
+15%
|
13
+146%
|
23
+74%
|
39
+67%
|
52
+36%
|
119
+127%
|
124
+5%
|
109
-12%
|
81
-26%
|
12
-85%
|
12
+1%
|
13
+6%
|
38
+191%
|
75
+100%
|
91
+21%
|
1 393
+1 431%
|
1 544
+11%
|
1 689
+9%
|
1 690
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
11
|
11
|
2
|
2
|
2
|
10
|
11
|
17
|
22
|
22
|
26
|
26
|
|