YGGDRAZIL Group PCL
SET:YGG
Balance Sheet
Balance Sheet Decomposition
YGGDRAZIL Group PCL
YGGDRAZIL Group PCL
Balance Sheet
YGGDRAZIL Group PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
7
|
7
|
231
|
80
|
151
|
148
|
12
|
18
|
|
| Cash |
0
|
0
|
0
|
0
|
70
|
46
|
9
|
18
|
|
| Cash Equivalents |
7
|
7
|
231
|
80
|
81
|
103
|
3
|
0
|
|
| Short-Term Investments |
10
|
6
|
1
|
137
|
77
|
11
|
12
|
1
|
|
| Total Receivables |
55
|
56
|
99
|
72
|
94
|
218
|
287
|
15
|
|
| Accounts Receivables |
55
|
56
|
99
|
72
|
93
|
217
|
282
|
9
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
5
|
7
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
108
|
35
|
|
| Other Current Assets |
2
|
1
|
5
|
1
|
8
|
9
|
8
|
1
|
|
| Total Current Assets |
74
|
69
|
335
|
291
|
330
|
386
|
427
|
70
|
|
| PP&E Net |
52
|
59
|
51
|
75
|
64
|
63
|
70
|
40
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
64
|
63
|
70
|
40
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
87
|
100
|
109
|
128
|
|
| Intangible Assets |
10
|
10
|
10
|
19
|
51
|
74
|
85
|
14
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
90
|
87
|
47
|
|
| Other Long-Term Assets |
13
|
26
|
26
|
11
|
9
|
29
|
20
|
1
|
|
| Total Assets |
148
N/A
|
165
+11%
|
423
+157%
|
395
-7%
|
454
+15%
|
642
+41%
|
689
+7%
|
172
-75%
|
|
| Liabilities | |||||||||
| Accounts Payable |
5
|
5
|
18
|
11
|
0
|
0
|
0
|
3
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
19
|
37
|
44
|
|
| Short-Term Debt |
0
|
0
|
7
|
0
|
0
|
0
|
0
|
33
|
|
| Current Portion of Long-Term Debt |
3
|
5
|
6
|
3
|
3
|
3
|
3
|
2
|
|
| Other Current Liabilities |
3
|
5
|
7
|
5
|
28
|
16
|
18
|
5
|
|
| Total Current Liabilities |
11
|
16
|
38
|
19
|
32
|
38
|
59
|
87
|
|
| Long-Term Debt |
16
|
25
|
19
|
10
|
5
|
2
|
0
|
3
|
|
| Other Liabilities |
2
|
4
|
6
|
4
|
5
|
5
|
8
|
4
|
|
| Total Liabilities |
29
N/A
|
45
+53%
|
62
+40%
|
33
-46%
|
42
+26%
|
46
+9%
|
67
+45%
|
94
+42%
|
|
| Equity | |||||||||
| Common Stock |
55
|
55
|
90
|
90
|
90
|
301
|
301
|
301
|
|
| Retained Earnings |
19
|
20
|
31
|
31
|
81
|
57
|
86
|
462
|
|
| Additional Paid In Capital |
45
|
45
|
239
|
239
|
239
|
236
|
236
|
236
|
|
| Other Equity |
0
|
0
|
0
|
2
|
2
|
2
|
0
|
3
|
|
| Total Equity |
119
N/A
|
120
+1%
|
361
+200%
|
362
+0%
|
412
+14%
|
596
+45%
|
623
+4%
|
78
-88%
|
|
| Total Liabilities & Equity |
148
N/A
|
165
+11%
|
423
+157%
|
395
-7%
|
454
+15%
|
642
+41%
|
689
+7%
|
172
-75%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
358
|
358
|
586
|
586
|
586
|
602
|
602
|
602
|
|