Mermaid Maritime PCL
SGX:DU4
Balance Sheet
Balance Sheet Decomposition
Mermaid Maritime PCL
Mermaid Maritime PCL
Balance Sheet
Mermaid Maritime 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 |
89
|
57
|
62
|
69
|
36
|
22
|
38
|
8
|
8
|
30
|
23
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
|
| Cash Equivalents |
89
|
57
|
62
|
69
|
36
|
22
|
38
|
8
|
0
|
30
|
23
|
|
| Short-Term Investments |
25
|
0
|
28
|
0
|
18
|
12
|
10
|
3
|
0
|
0
|
0
|
|
| Total Receivables |
122
|
133
|
79
|
70
|
42
|
53
|
35
|
76
|
65
|
114
|
186
|
|
| Accounts Receivables |
111
|
115
|
65
|
62
|
36
|
35
|
23
|
76
|
64
|
111
|
182
|
|
| Other Receivables |
11
|
18
|
14
|
7
|
6
|
18
|
12
|
0
|
1
|
3
|
4
|
|
| Inventory |
6
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
|
| Other Current Assets |
15
|
6
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
|
| Total Current Assets |
229
|
199
|
174
|
142
|
99
|
89
|
83
|
87
|
74
|
146
|
209
|
|
| PP&E Net |
378
|
214
|
198
|
183
|
169
|
145
|
144
|
133
|
164
|
150
|
159
|
|
| PP&E Gross |
378
|
214
|
198
|
183
|
169
|
145
|
144
|
0
|
164
|
150
|
159
|
|
| Accumulated Depreciation |
178
|
361
|
311
|
330
|
258
|
273
|
276
|
0
|
263
|
259
|
268
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Goodwill |
10
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
16
|
16
|
16
|
|
| Long-Term Investments |
139
|
75
|
87
|
92
|
122
|
124
|
24
|
27
|
29
|
29
|
27
|
|
| Other Long-Term Assets |
7
|
9
|
11
|
33
|
17
|
14
|
9
|
8
|
9
|
16
|
4
|
|
| Other Assets |
10
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
763
N/A
|
500
-35%
|
472
-6%
|
451
-4%
|
410
-9%
|
374
-9%
|
261
-30%
|
259
-1%
|
291
+13%
|
357
+22%
|
416
+17%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
29
|
12
|
6
|
5
|
5
|
8
|
22
|
43
|
54
|
78
|
110
|
|
| Accrued Liabilities |
27
|
28
|
19
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
|
| Current Portion of Long-Term Debt |
9
|
104
|
10
|
12
|
16
|
12
|
14
|
17
|
32
|
56
|
95
|
|
| Other Current Liabilities |
23
|
25
|
17
|
7
|
5
|
21
|
1
|
1
|
2
|
2
|
3
|
|
| Total Current Liabilities |
87
|
173
|
52
|
39
|
40
|
41
|
37
|
61
|
88
|
139
|
208
|
|
| Long-Term Debt |
104
|
0
|
80
|
68
|
52
|
44
|
44
|
35
|
39
|
44
|
19
|
|
| Deferred Income Tax |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
2
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
|
| Total Liabilities |
199
N/A
|
178
-11%
|
133
-25%
|
109
-19%
|
94
-13%
|
87
-8%
|
83
-4%
|
98
+18%
|
131
+34%
|
186
+42%
|
232
+24%
|
|
| Equity | ||||||||||||
| Common Stock |
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Retained Earnings |
95
|
147
|
50
|
46
|
73
|
101
|
211
|
230
|
230
|
221
|
207
|
|
| Additional Paid In Capital |
423
|
423
|
344
|
344
|
344
|
344
|
344
|
344
|
344
|
344
|
344
|
|
| Other Equity |
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Total Equity |
564
N/A
|
322
-43%
|
339
+5%
|
343
+1%
|
315
-8%
|
287
-9%
|
178
-38%
|
161
-9%
|
161
0%
|
170
+6%
|
184
+8%
|
|
| Total Liabilities & Equity |
763
N/A
|
500
-35%
|
472
-6%
|
451
-4%
|
410
-9%
|
374
-9%
|
261
-30%
|
259
-1%
|
291
+13%
|
357
+22%
|
416
+17%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
1 413
|
|