Montana Aerospace AG
SIX:AERO
Balance Sheet
Balance Sheet Decomposition
Montana Aerospace AG
Montana Aerospace AG
Balance Sheet
Montana Aerospace AG
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
509
|
426
|
175
|
134
|
|
| Cash |
509
|
426
|
175
|
134
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
1
|
1
|
0
|
|
| Total Receivables |
172
|
281
|
254
|
254
|
|
| Accounts Receivables |
143
|
195
|
187
|
207
|
|
| Other Receivables |
29
|
86
|
67
|
47
|
|
| Inventory |
245
|
324
|
334
|
389
|
|
| Other Current Assets |
12
|
21
|
23
|
16
|
|
| Total Current Assets |
939
|
1 053
|
787
|
793
|
|
| PP&E Net |
604
|
745
|
723
|
670
|
|
| PP&E Gross |
604
|
745
|
723
|
670
|
|
| Accumulated Depreciation |
292
|
352
|
422
|
420
|
|
| Intangible Assets |
134
|
218
|
203
|
203
|
|
| Goodwill |
59
|
88
|
87
|
107
|
|
| Note Receivable |
42
|
61
|
71
|
33
|
|
| Long-Term Investments |
6
|
39
|
45
|
7
|
|
| Other Long-Term Assets |
9
|
17
|
19
|
17
|
|
| Other Assets |
59
|
88
|
87
|
107
|
|
| Total Assets |
1 792
N/A
|
2 221
+24%
|
1 935
-13%
|
1 831
-5%
|
|
| Liabilities | |||||
| Accounts Payable |
111
|
224
|
230
|
235
|
|
| Accrued Liabilities |
13
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
65
|
125
|
89
|
24
|
|
| Other Current Liabilities |
108
|
124
|
133
|
168
|
|
| Total Current Liabilities |
297
|
473
|
452
|
427
|
|
| Long-Term Debt |
67
|
495
|
276
|
240
|
|
| Deferred Income Tax |
21
|
63
|
46
|
40
|
|
| Minority Interest |
1
|
1
|
2
|
2
|
|
| Other Liabilities |
502
|
232
|
226
|
195
|
|
| Total Liabilities |
887
N/A
|
1 262
+42%
|
999
-21%
|
899
-10%
|
|
| Equity | |||||
| Common Stock |
52
|
56
|
56
|
57
|
|
| Retained Earnings |
27
|
51
|
91
|
57
|
|
| Additional Paid In Capital |
849
|
918
|
921
|
922
|
|
| Unrealized Security Profit/Loss |
1
|
5
|
10
|
2
|
|
| Other Equity |
32
|
40
|
40
|
8
|
|
| Total Equity |
906
N/A
|
959
+6%
|
936
-2%
|
932
0%
|
|
| Total Liabilities & Equity |
1 792
N/A
|
2 221
+24%
|
1 935
-13%
|
1 831
-5%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
58
|
62
|
62
|
62
|
|