Unique Mining Services PCL
SET:UMS
Balance Sheet
Balance Sheet Decomposition
Unique Mining Services PCL
Unique Mining Services PCL
Balance Sheet
Unique Mining Services PCL
| 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 |
90
|
88
|
80
|
83
|
207
|
41
|
247
|
22
|
35
|
216
|
129
|
|
| Cash |
90
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
88
|
80
|
83
|
207
|
41
|
247
|
22
|
35
|
216
|
129
|
|
| Short-Term Investments |
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
64
|
60
|
66
|
31
|
26
|
20
|
23
|
65
|
61
|
52
|
81
|
|
| Accounts Receivables |
63
|
60
|
52
|
19
|
23
|
17
|
20
|
57
|
45
|
22
|
52
|
|
| Other Receivables |
1
|
0
|
14
|
12
|
3
|
3
|
3
|
8
|
16
|
30
|
29
|
|
| Inventory |
276
|
28
|
133
|
11
|
19
|
10
|
10
|
8
|
11
|
5
|
8
|
|
| Other Current Assets |
4
|
0
|
8
|
3
|
2
|
2
|
3
|
3
|
4
|
2
|
1
|
|
| Total Current Assets |
434
|
177
|
327
|
128
|
254
|
73
|
282
|
99
|
110
|
275
|
218
|
|
| PP&E Net |
791
|
664
|
410
|
389
|
280
|
373
|
366
|
377
|
434
|
566
|
525
|
|
| PP&E Gross |
791
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
455
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
5
|
4
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
114
|
143
|
|
| Long-Term Investments |
0
|
0
|
224
|
213
|
309
|
192
|
182
|
172
|
161
|
151
|
141
|
|
| Other Long-Term Assets |
4
|
0
|
5
|
1
|
1
|
4
|
4
|
8
|
17
|
42
|
62
|
|
| Total Assets |
1 235
N/A
|
846
-32%
|
968
+14%
|
734
-24%
|
846
+15%
|
643
-24%
|
835
+30%
|
655
-22%
|
778
+19%
|
1 148
+48%
|
1 090
-5%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
90
|
21
|
103
|
8
|
7
|
5
|
8
|
27
|
28
|
4
|
12
|
|
| Accrued Liabilities |
8
|
7
|
8
|
3
|
2
|
2
|
4
|
4
|
41
|
66
|
98
|
|
| Short-Term Debt |
604
|
732
|
738
|
687
|
688
|
540
|
540
|
420
|
578
|
787
|
754
|
|
| Current Portion of Long-Term Debt |
327
|
265
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
|
| Other Current Liabilities |
16
|
4
|
9
|
16
|
43
|
29
|
50
|
21
|
18
|
17
|
9
|
|
| Total Current Liabilities |
1 045
|
1 028
|
858
|
714
|
739
|
577
|
603
|
473
|
667
|
876
|
875
|
|
| Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
3
|
1
|
2
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3
|
2
|
1
|
2
|
2
|
3
|
4
|
7
|
7
|
5
|
7
|
|
| Total Liabilities |
1 049
N/A
|
1 030
-2%
|
859
-17%
|
716
-17%
|
741
+4%
|
581
-22%
|
609
+5%
|
481
-21%
|
676
+41%
|
882
+30%
|
884
+0%
|
|
| Equity | ||||||||||||
| Common Stock |
77
|
77
|
252
|
252
|
352
|
352
|
573
|
573
|
573
|
644
|
644
|
|
| Retained Earnings |
133
|
503
|
559
|
650
|
714
|
756
|
812
|
864
|
936
|
972
|
1 032
|
|
| Additional Paid In Capital |
241
|
241
|
416
|
416
|
466
|
466
|
465
|
465
|
465
|
594
|
594
|
|
| Total Equity |
186
N/A
|
185
N/A
|
109
N/A
|
18
-84%
|
104
+492%
|
63
-40%
|
226
+260%
|
174
-23%
|
102
-41%
|
266
+161%
|
206
-23%
|
|
| Total Liabilities & Equity |
1 235
N/A
|
846
-32%
|
968
+14%
|
734
-24%
|
846
+15%
|
643
-24%
|
835
+30%
|
655
-22%
|
778
+19%
|
1 148
+48%
|
1 090
-5%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
375
|
375
|
509
|
509
|
705
|
705
|
1 145
|
1 145
|
1 145
|
1 288
|
1 288
|
|