Mida Assets PCL
SET:MIDA
Balance Sheet
Balance Sheet Decomposition
Mida Assets PCL
Mida Assets PCL
Balance Sheet
Mida Assets PCL
| 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 |
22
|
39
|
63
|
105
|
179
|
101
|
87
|
136
|
55
|
58
|
69
|
92
|
102
|
97
|
248
|
139
|
133
|
132
|
676
|
238
|
112
|
148
|
225
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
92
|
102
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
22
|
39
|
63
|
105
|
179
|
101
|
87
|
136
|
55
|
58
|
37
|
0
|
0
|
0
|
248
|
139
|
133
|
132
|
676
|
238
|
112
|
148
|
225
|
|
| Short-Term Investments |
0
|
0
|
23
|
30
|
116
|
97
|
131
|
75
|
55
|
61
|
81
|
28
|
0
|
148
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 081
|
1 858
|
2 243
|
2 559
|
2 419
|
1 917
|
1 478
|
1 314
|
1 282
|
1 401
|
1 489
|
1 533
|
1 495
|
1 566
|
1 793
|
1 765
|
1 922
|
1 892
|
1 794
|
1 635
|
1 548
|
1 558
|
1 606
|
|
| Accounts Receivables |
993
|
1 792
|
0
|
0
|
17
|
19
|
18
|
3
|
3
|
3
|
54
|
29
|
34
|
34
|
203
|
99
|
109
|
140
|
127
|
110
|
111
|
136
|
181
|
|
| Other Receivables |
88
|
66
|
0
|
0
|
2 402
|
1 898
|
1 460
|
1 311
|
1 279
|
1 398
|
1 435
|
1 504
|
1 461
|
1 532
|
1 590
|
1 666
|
1 812
|
1 752
|
1 666
|
1 525
|
1 437
|
1 422
|
1 425
|
|
| Inventory |
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
136
|
164
|
168
|
147
|
148
|
153
|
154
|
139
|
|
| Other Current Assets |
100
|
129
|
236
|
220
|
430
|
688
|
585
|
798
|
1 152
|
1 479
|
1 041
|
1 181
|
1 674
|
1 601
|
1 286
|
1 461
|
1 634
|
1 763
|
2 082
|
2 570
|
2 826
|
2 487
|
3 080
|
|
| Total Current Assets |
1 206
|
2 030
|
2 565
|
2 914
|
3 143
|
2 803
|
2 280
|
2 323
|
2 544
|
2 999
|
2 680
|
2 834
|
3 271
|
3 411
|
3 719
|
3 501
|
3 853
|
3 954
|
4 698
|
4 591
|
4 639
|
4 346
|
5 051
|
|
| PP&E Net |
433
|
503
|
627
|
509
|
1 875
|
2 223
|
2 351
|
1 430
|
1 421
|
1 475
|
2 065
|
1 889
|
2 268
|
2 318
|
2 865
|
2 961
|
3 188
|
3 282
|
3 272
|
3 169
|
3 060
|
2 976
|
3 221
|
|
| PP&E Gross |
433
|
503
|
627
|
509
|
1 875
|
2 223
|
2 351
|
1 430
|
1 421
|
1 475
|
2 065
|
1 889
|
2 268
|
2 318
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
82
|
151
|
254
|
358
|
504
|
521
|
532
|
408
|
455
|
507
|
547
|
600
|
690
|
641
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
37
|
20
|
18
|
22
|
12
|
10
|
8
|
17
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
68
|
92
|
92
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
276
|
270
|
14
|
0
|
0
|
0
|
1 721
|
1 794
|
1 967
|
2 176
|
2 377
|
2 346
|
2 089
|
1 963
|
1 845
|
2 071
|
2 068
|
2 019
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
270
|
339
|
324
|
651
|
629
|
609
|
52
|
97
|
97
|
1 015
|
1 165
|
1 172
|
1 176
|
1 052
|
1 034
|
1 101
|
972
|
848
|
853
|
|
| Other Long-Term Assets |
3
|
3
|
1 840
|
2 418
|
2 065
|
1 713
|
1 653
|
1 739
|
1 959
|
1 946
|
1 935
|
412
|
421
|
271
|
266
|
361
|
307
|
290
|
239
|
215
|
277
|
278
|
341
|
|
| Other Assets |
0
|
0
|
0
|
0
|
68
|
92
|
92
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 641
N/A
|
2 536
+55%
|
5 031
+98%
|
5 841
+16%
|
7 422
+27%
|
7 445
+0%
|
6 970
-6%
|
6 158
-12%
|
6 554
+6%
|
7 029
+7%
|
6 732
-4%
|
6 953
+3%
|
7 851
+13%
|
9 051
+15%
|
10 227
+13%
|
10 392
+2%
|
10 888
+5%
|
10 689
-2%
|
11 218
+5%
|
10 931
-3%
|
11 027
+1%
|
10 533
-4%
|
11 492
+9%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
188
|
101
|
567
|
1 057
|
97
|
74
|
75
|
98
|
74
|
76
|
79
|
73
|
79
|
77
|
328
|
302
|
315
|
267
|
279
|
392
|
516
|
494
|
555
|
|
| Accrued Liabilities |
24
|
52
|
296
|
311
|
253
|
197
|
144
|
126
|
0
|
102
|
118
|
133
|
171
|
176
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
3
|
|
| Short-Term Debt |
580
|
50
|
407
|
189
|
504
|
518
|
259
|
239
|
420
|
620
|
898
|
692
|
926
|
682
|
349
|
615
|
517
|
290
|
859
|
1 369
|
2 865
|
2 700
|
3 070
|
|
| Current Portion of Long-Term Debt |
18
|
100
|
742
|
504
|
1 112
|
1 854
|
1 419
|
746
|
322
|
643
|
269
|
338
|
902
|
1 051
|
1 456
|
1 570
|
2 415
|
1 958
|
1 834
|
2 182
|
1 554
|
339
|
444
|
|
| Other Current Liabilities |
219
|
294
|
184
|
148
|
326
|
241
|
225
|
299
|
455
|
403
|
308
|
308
|
325
|
332
|
260
|
213
|
206
|
313
|
334
|
384
|
429
|
354
|
596
|
|
| Total Current Liabilities |
1 029
|
597
|
2 196
|
2 208
|
2 291
|
2 885
|
2 123
|
1 508
|
1 271
|
1 843
|
1 673
|
1 545
|
2 402
|
2 318
|
2 393
|
2 700
|
3 452
|
2 828
|
3 305
|
4 327
|
5 365
|
3 893
|
4 668
|
|
| Long-Term Debt |
31
|
170
|
712
|
291
|
1 060
|
354
|
615
|
744
|
1 269
|
1 042
|
1 254
|
1 128
|
964
|
1 895
|
2 870
|
2 620
|
2 271
|
2 666
|
2 794
|
1 717
|
948
|
1 655
|
2 000
|
|
| Minority Interest |
0
|
0
|
219
|
249
|
574
|
678
|
660
|
461
|
522
|
554
|
616
|
678
|
792
|
1 042
|
1 077
|
1 118
|
1 146
|
1 173
|
1 194
|
1 231
|
1 288
|
1 276
|
1 325
|
|
| Other Liabilities |
0
|
0
|
145
|
188
|
281
|
294
|
289
|
136
|
81
|
113
|
109
|
101
|
101
|
81
|
91
|
111
|
109
|
99
|
90
|
75
|
69
|
67
|
82
|
|
| Total Liabilities |
1 060
N/A
|
767
-28%
|
3 272
+327%
|
2 936
-10%
|
4 206
+43%
|
4 211
+0%
|
3 687
-12%
|
2 849
-23%
|
3 143
+10%
|
3 553
+13%
|
3 652
+3%
|
3 453
-5%
|
4 259
+23%
|
5 335
+25%
|
6 431
+21%
|
6 550
+2%
|
6 979
+7%
|
6 766
-3%
|
7 383
+9%
|
7 350
0%
|
7 671
+4%
|
6 891
-10%
|
8 076
+17%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
400
|
500
|
508
|
1 024
|
1 029
|
1 035
|
1 035
|
1 035
|
1 035
|
1 035
|
1 035
|
1 035
|
1 138
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
1 252
|
|
| Retained Earnings |
182
|
403
|
375
|
494
|
801
|
815
|
862
|
888
|
999
|
1 081
|
678
|
1 121
|
1 091
|
1 040
|
1 119
|
1 164
|
1 225
|
1 245
|
1 149
|
884
|
662
|
954
|
730
|
|
| Additional Paid In Capital |
0
|
866
|
866
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
1 378
|
|
| Other Equity |
0
|
0
|
11
|
9
|
8
|
6
|
9
|
9
|
0
|
17
|
11
|
33
|
15
|
47
|
47
|
49
|
54
|
48
|
56
|
67
|
65
|
59
|
57
|
|
| Total Equity |
582
N/A
|
1 769
+204%
|
1 760
-1%
|
2 905
+65%
|
3 215
+11%
|
3 234
+1%
|
3 283
+2%
|
3 309
+1%
|
3 411
+3%
|
3 476
+2%
|
3 079
-11%
|
3 500
+14%
|
3 592
+3%
|
3 717
+3%
|
3 795
+2%
|
3 843
+1%
|
3 909
+2%
|
3 923
+0%
|
3 835
-2%
|
3 581
-7%
|
3 356
-6%
|
3 642
+9%
|
3 416
-6%
|
|
| Total Liabilities & Equity |
1 641
N/A
|
2 536
+55%
|
5 031
+98%
|
5 841
+16%
|
7 422
+27%
|
7 445
+0%
|
6 970
-6%
|
6 158
-12%
|
6 554
+6%
|
7 029
+7%
|
6 732
-4%
|
6 953
+3%
|
7 851
+13%
|
9 051
+15%
|
10 227
+13%
|
10 392
+2%
|
10 888
+5%
|
10 689
-2%
|
11 218
+5%
|
10 931
-3%
|
11 027
+1%
|
10 533
-4%
|
11 492
+9%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
1 291
|
1 613
|
1 639
|
2 478
|
2 491
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
2 504
|
|