Makkah Construction and Development Co
SAU:4100
Balance Sheet
Balance Sheet Decomposition
Makkah Construction and Development Co
Makkah Construction and Development Co
Balance Sheet
Makkah Construction and Development Co
| Jul-2002 | Jul-2003 | Jun-2004 | Jun-2005 | May-2006 | May-2007 | May-2008 | Apr-2009 | Apr-2010 | Apr-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Feb-2015 | Feb-2016 | Jan-2017 | Jan-2018 | Jan-2019 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
251
|
58
|
65
|
65
|
36
|
125
|
114
|
189
|
131
|
309
|
318
|
182
|
355
|
145
|
184
|
258
|
164
|
221
|
241
|
194
|
163
|
371
|
526
|
112
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
184
|
258
|
164
|
221
|
241
|
194
|
0
|
371
|
262
|
112
|
|
| Cash Equivalents |
251
|
58
|
65
|
65
|
36
|
125
|
114
|
189
|
131
|
309
|
318
|
182
|
355
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
0
|
263
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
100
|
0
|
200
|
0
|
0
|
120
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
0
|
111
|
|
| Total Receivables |
166
|
217
|
236
|
181
|
240
|
354
|
438
|
102
|
103
|
97
|
79
|
74
|
81
|
70
|
101
|
79
|
90
|
100
|
116
|
83
|
429
|
378
|
45
|
35
|
|
| Accounts Receivables |
140
|
90
|
98
|
100
|
72
|
90
|
60
|
33
|
28
|
16
|
10
|
12
|
20
|
22
|
73
|
59
|
65
|
81
|
99
|
67
|
120
|
41
|
24
|
21
|
|
| Other Receivables |
25
|
128
|
138
|
81
|
169
|
265
|
379
|
69
|
75
|
81
|
70
|
62
|
60
|
49
|
28
|
20
|
25
|
18
|
16
|
16
|
310
|
337
|
21
|
14
|
|
| Inventory |
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
2
|
2
|
16
|
39
|
2
|
2
|
2
|
2
|
|
| Other Current Assets |
126
|
123
|
123
|
4
|
1
|
1
|
1
|
1
|
1
|
27
|
49
|
17
|
28
|
13
|
17
|
11
|
13
|
60
|
9
|
5
|
29
|
19
|
26
|
51
|
|
| Total Current Assets |
546
|
400
|
425
|
251
|
278
|
482
|
554
|
293
|
335
|
534
|
447
|
474
|
465
|
379
|
425
|
350
|
269
|
383
|
530
|
321
|
623
|
770
|
599
|
312
|
|
| PP&E Net |
2 065
|
2 137
|
2 229
|
2 288
|
1 571
|
1 583
|
1 608
|
1 633
|
1 636
|
1 617
|
1 596
|
1 622
|
1 604
|
1 601
|
1 379
|
1 364
|
1 346
|
1 329
|
1 313
|
1 300
|
1 328
|
1 305
|
1 324
|
1 336
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 596
|
1 622
|
1 604
|
1 601
|
0
|
1 364
|
1 346
|
1 329
|
1 313
|
1 300
|
1 328
|
1 305
|
1 324
|
1 336
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
450
|
468
|
495
|
0
|
0
|
443
|
459
|
440
|
449
|
466
|
483
|
503
|
528
|
533
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
360
|
360
|
310
|
310
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
8
|
8
|
1
|
758
|
1 396
|
2 456
|
2 198
|
2 199
|
1 733
|
2 236
|
2 732
|
4 111
|
7 117
|
5 081
|
7 366
|
6 105
|
3 354
|
2 560
|
3 029
|
2 905
|
1 833
|
2 699
|
2 858
|
|
| Total Assets |
2 612
N/A
|
2 545
-3%
|
2 662
+5%
|
2 540
-5%
|
2 607
+3%
|
3 460
+33%
|
4 618
+33%
|
4 124
-11%
|
4 170
+1%
|
3 884
-7%
|
4 280
+10%
|
4 828
+13%
|
6 179
+28%
|
9 097
+47%
|
6 885
-24%
|
9 080
+32%
|
8 079
-11%
|
5 426
-33%
|
4 713
-13%
|
4 959
+5%
|
4 856
-2%
|
3 908
-20%
|
4 622
+18%
|
4 505
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
65
|
48
|
37
|
30
|
33
|
26
|
30
|
28
|
24
|
25
|
25
|
23
|
26
|
24
|
32
|
83
|
100
|
134
|
31
|
29
|
30
|
8
|
4
|
5
|
|
| Accrued Liabilities |
8
|
5
|
4
|
5
|
5
|
6
|
5
|
4
|
3
|
4
|
3
|
3
|
1
|
1
|
70
|
22
|
39
|
10
|
52
|
53
|
54
|
40
|
30
|
27
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
27
|
28
|
27
|
|
| Other Current Liabilities |
260
|
263
|
277
|
280
|
255
|
266
|
344
|
377
|
388
|
408
|
498
|
594
|
191
|
194
|
229
|
254
|
269
|
227
|
251
|
231
|
255
|
312
|
331
|
262
|
|
| Total Current Liabilities |
333
|
317
|
319
|
315
|
293
|
298
|
379
|
410
|
415
|
437
|
526
|
619
|
218
|
220
|
331
|
360
|
408
|
371
|
334
|
313
|
364
|
387
|
392
|
321
|
|
| Long-Term Debt |
0
|
0
|
150
|
50
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
150
|
150
|
125
|
100
|
75
|
|
| Other Liabilities |
41
|
39
|
6
|
9
|
7
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
7
|
8
|
30
|
40
|
43
|
34
|
31
|
33
|
33
|
35
|
38
|
54
|
|
| Total Liabilities |
373
N/A
|
356
-5%
|
475
+33%
|
374
-21%
|
426
+14%
|
303
-29%
|
384
+27%
|
415
+8%
|
420
+1%
|
442
+5%
|
532
+20%
|
626
+18%
|
225
-64%
|
228
+1%
|
362
+59%
|
400
+11%
|
451
+13%
|
405
-10%
|
416
+3%
|
495
+19%
|
547
+10%
|
548
+0%
|
531
-3%
|
450
-15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 415
|
1 415
|
1 448
|
1 448
|
1 448
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
1 648
|
|
| Retained Earnings |
824
|
774
|
739
|
719
|
733
|
709
|
634
|
1 404
|
1 345
|
1 378
|
1 367
|
1 326
|
1 650
|
1 562
|
1 464
|
1 342
|
1 195
|
1 284
|
1 303
|
997
|
945
|
1 083
|
1 253
|
1 407
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
800
|
800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1 152
|
658
|
756
|
417
|
732
|
1 228
|
2 657
|
5 658
|
3 411
|
5 690
|
4 788
|
2 090
|
1 346
|
1 819
|
1 716
|
629
|
1 190
|
999
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
2 239
N/A
|
2 189
-2%
|
2 187
0%
|
2 167
-1%
|
2 181
+1%
|
3 157
+45%
|
4 234
+34%
|
3 709
-12%
|
3 750
+1%
|
3 442
-8%
|
3 748
+9%
|
4 202
+12%
|
5 955
+42%
|
8 869
+49%
|
6 523
-26%
|
8 680
+33%
|
7 628
-12%
|
5 021
-34%
|
4 297
-14%
|
4 464
+4%
|
4 309
-3%
|
3 360
-22%
|
4 092
+22%
|
4 054
-1%
|
|
| Total Liabilities & Equity |
2 612
N/A
|
2 545
-3%
|
2 662
+5%
|
2 540
-5%
|
2 607
+3%
|
3 460
+33%
|
4 618
+33%
|
4 124
-11%
|
4 170
+1%
|
3 884
-7%
|
4 280
+10%
|
4 828
+13%
|
6 179
+28%
|
9 097
+47%
|
6 885
-24%
|
9 080
+32%
|
8 079
-11%
|
5 426
-33%
|
4 713
-13%
|
4 959
+5%
|
4 856
-2%
|
3 908
-20%
|
4 622
+18%
|
4 505
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
165
|
200
|
200
|
165
|
200
|
200
|
200
|
|