Golden Energy and Resources Ltd
SGX:AUE
Balance Sheet
Balance Sheet Decomposition
Golden Energy and Resources Ltd
Golden Energy and Resources Ltd
Balance Sheet
Golden Energy and Resources Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
63
|
44
|
79
|
189
|
113
|
178
|
263
|
380
|
973
|
|
| Cash |
1
|
5
|
31
|
66
|
180
|
77
|
158
|
205
|
243
|
807
|
|
| Cash Equivalents |
0
|
59
|
14
|
13
|
9
|
36
|
20
|
58
|
137
|
166
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1
|
2
|
0
|
2
|
17
|
1
|
|
| Total Receivables |
1
|
41
|
91
|
79
|
134
|
125
|
136
|
140
|
214
|
580
|
|
| Accounts Receivables |
1
|
40
|
58
|
45
|
100
|
105
|
119
|
117
|
172
|
479
|
|
| Other Receivables |
1
|
1
|
33
|
34
|
34
|
20
|
18
|
22
|
42
|
101
|
|
| Inventory |
4
|
36
|
62
|
67
|
16
|
20
|
23
|
71
|
39
|
151
|
|
| Other Current Assets |
0
|
0
|
1
|
2
|
91
|
140
|
115
|
101
|
86
|
140
|
|
| Total Current Assets |
7
|
141
|
198
|
227
|
431
|
400
|
452
|
577
|
735
|
1 843
|
|
| PP&E Net |
45
|
155
|
141
|
161
|
166
|
311
|
364
|
585
|
593
|
2 788
|
|
| PP&E Gross |
45
|
155
|
141
|
161
|
166
|
311
|
364
|
585
|
593
|
2 788
|
|
| Accumulated Depreciation |
33
|
15
|
22
|
30
|
38
|
33
|
55
|
77
|
102
|
268
|
|
| Intangible Assets |
0
|
1
|
13
|
12
|
12
|
11
|
11
|
12
|
11
|
10
|
|
| Goodwill |
0
|
1
|
99
|
104
|
104
|
114
|
107
|
98
|
85
|
50
|
|
| Note Receivable |
0
|
1
|
1
|
0
|
0
|
0
|
9
|
2
|
16
|
8
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
23
|
58
|
115
|
53
|
64
|
126
|
|
| Other Long-Term Assets |
0
|
17
|
41
|
18
|
17
|
67
|
51
|
68
|
65
|
70
|
|
| Other Assets |
0
|
1
|
99
|
104
|
104
|
114
|
107
|
98
|
85
|
50
|
|
| Total Assets |
53
N/A
|
316
+501%
|
493
+56%
|
522
+6%
|
753
+44%
|
961
+28%
|
1 109
+15%
|
1 394
+26%
|
1 568
+12%
|
4 897
+212%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
50
|
50
|
55
|
36
|
109
|
149
|
171
|
163
|
179
|
328
|
|
| Accrued Liabilities |
14
|
7
|
8
|
10
|
22
|
28
|
50
|
84
|
62
|
355
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
49
|
5
|
21
|
2
|
25
|
46
|
63
|
114
|
76
|
420
|
|
| Other Current Liabilities |
8
|
2
|
25
|
26
|
66
|
28
|
20
|
44
|
147
|
299
|
|
| Total Current Liabilities |
122
|
64
|
109
|
73
|
223
|
251
|
303
|
404
|
464
|
1 401
|
|
| Long-Term Debt |
0
|
0
|
105
|
47
|
70
|
223
|
260
|
268
|
334
|
916
|
|
| Deferred Income Tax |
2
|
1
|
3
|
13
|
13
|
30
|
31
|
80
|
75
|
241
|
|
| Minority Interest |
0
|
1
|
82
|
88
|
97
|
105
|
120
|
193
|
166
|
714
|
|
| Other Liabilities |
0
|
3
|
3
|
4
|
5
|
39
|
35
|
64
|
42
|
358
|
|
| Total Liabilities |
124
N/A
|
68
-45%
|
302
+343%
|
225
-25%
|
407
+81%
|
648
+59%
|
750
+16%
|
1 010
+35%
|
1 081
+7%
|
3 630
+236%
|
|
| Equity | |||||||||||
| Common Stock |
258
|
294
|
232
|
316
|
306
|
306
|
306
|
306
|
292
|
358
|
|
| Retained Earnings |
339
|
29
|
9
|
31
|
86
|
56
|
103
|
108
|
258
|
985
|
|
| Other Equity |
10
|
76
|
50
|
51
|
46
|
48
|
49
|
28
|
63
|
76
|
|
| Total Equity |
71
N/A
|
247
N/A
|
191
-23%
|
296
+55%
|
346
+17%
|
313
-9%
|
359
+15%
|
385
+7%
|
487
+26%
|
1 267
+160%
|
|
| Total Liabilities & Equity |
53
N/A
|
316
+501%
|
493
+56%
|
522
+6%
|
753
+44%
|
961
+28%
|
1 109
+15%
|
1 394
+26%
|
1 568
+12%
|
4 897
+212%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
77
|
77
|
2 170
|
2 353
|
2 353
|
2 353
|
2 353
|
2 353
|
2 353
|
2 638
|
|