Coinshares International Ltd
STO:CS
Balance Sheet
Balance Sheet Decomposition
Coinshares International Ltd
Coinshares International Ltd
Balance Sheet
Coinshares International Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
33
|
2
|
2
|
11
|
27
|
33
|
20
|
|
| Cash Equivalents |
33
|
2
|
2
|
11
|
27
|
33
|
20
|
|
| Total Receivables |
9
|
66
|
128
|
1 182
|
1
|
25
|
2
|
|
| Accounts Receivables |
0
|
39
|
67
|
120
|
1
|
22
|
2
|
|
| Other Receivables |
9
|
27
|
61
|
1 062
|
1
|
3
|
0
|
|
| Other Current Assets |
218
|
428
|
1 827
|
2 762
|
1 401
|
3 534
|
6 343
|
|
| Total Current Assets |
260
|
496
|
1 958
|
3 955
|
1 582
|
3 571
|
6 372
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
3
|
4
|
3
|
|
| PP&E Gross |
0
|
0
|
1
|
1
|
3
|
0
|
3
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
3
|
0
|
3
|
|
| Intangible Assets |
0
|
0
|
0
|
12
|
15
|
13
|
12
|
|
| Goodwill |
0
|
0
|
0
|
6
|
1
|
1
|
3
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
1
|
0
|
2
|
|
| Long-Term Investments |
6
|
6
|
4
|
24
|
60
|
60
|
27
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
3
|
5
|
1
|
|
| Other Assets |
0
|
0
|
0
|
6
|
1
|
1
|
3
|
|
| Total Assets |
266
N/A
|
503
+89%
|
1 963
+291%
|
4 001
+104%
|
1 665
-58%
|
3 655
+120%
|
6 420
+76%
|
|
| Liabilities | ||||||||
| Accounts Payable |
227
|
419
|
1 793
|
3 506
|
988
|
8
|
12
|
|
| Accrued Liabilities |
0
|
38
|
112
|
293
|
4
|
1
|
118
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
38
|
146
|
270
|
|
| Other Current Liabilities |
0
|
0
|
0
|
3
|
1 320
|
3 146
|
5 581
|
|
| Total Current Liabilities |
228
|
457
|
1 906
|
3 801
|
1 364
|
3 301
|
5 971
|
|
| Long-Term Debt |
0
|
0
|
1
|
0
|
29
|
34
|
29
|
|
| Minority Interest |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
30
|
20
|
|
| Total Liabilities |
228
N/A
|
458
+100%
|
1 907
+316%
|
3 801
+99%
|
1 392
-63%
|
3 335
+140%
|
6 000
+80%
|
|
| Equity | ||||||||
| Common Stock |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
36
|
43
|
54
|
169
|
206
|
279
|
360
|
|
| Additional Paid In Capital |
0
|
0
|
2
|
31
|
41
|
41
|
40
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
1
|
0
|
0
|
26
|
0
|
19
|
|
| Total Equity |
38
N/A
|
45
+19%
|
57
+26%
|
200
+254%
|
273
+36%
|
320
+17%
|
420
+31%
|
|
| Total Liabilities & Equity |
266
N/A
|
503
+89%
|
1 963
+291%
|
4 001
+104%
|
1 665
-58%
|
3 655
+120%
|
6 420
+76%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
67
|
67
|
67
|
68
|
68
|
66
|
67
|
|