Endeavour Mining PLC
TSX:EDV
Balance Sheet
Balance Sheet Decomposition
Endeavour Mining PLC
Endeavour Mining PLC
Balance Sheet
Endeavour Mining PLC
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | 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 |
167
|
115
|
106
|
73
|
62
|
110
|
124
|
123
|
124
|
190
|
645
|
906
|
951
|
517
|
397
|
|
| Cash |
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
120
|
115
|
106
|
73
|
62
|
110
|
124
|
123
|
124
|
190
|
645
|
906
|
951
|
517
|
397
|
|
| Short-Term Investments |
37
|
17
|
8
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
8
|
15
|
13
|
39
|
22
|
14
|
13
|
51
|
58
|
19
|
53
|
105
|
107
|
269
|
151
|
|
| Accounts Receivables |
8
|
15
|
13
|
39
|
22
|
11
|
12
|
51
|
58
|
19
|
53
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
19
|
41
|
119
|
62
|
86
|
94
|
110
|
135
|
126
|
168
|
190
|
311
|
321
|
225
|
339
|
|
| Other Current Assets |
17
|
10
|
29
|
31
|
20
|
17
|
36
|
46
|
20
|
19
|
206
|
44
|
68
|
109
|
78
|
|
| Total Current Assets |
248
|
198
|
275
|
207
|
190
|
235
|
284
|
355
|
328
|
396
|
1 094
|
1 366
|
1 446
|
1 120
|
965
|
|
| PP&E Net |
156
|
689
|
1 374
|
1 037
|
698
|
743
|
1 040
|
1 311
|
1 544
|
1 410
|
2 566
|
4 980
|
4 517
|
4 157
|
3 981
|
|
| PP&E Gross |
156
|
689
|
1 374
|
1 037
|
698
|
743
|
1 040
|
1 311
|
1 544
|
1 410
|
2 566
|
4 980
|
4 517
|
4 157
|
3 981
|
|
| Accumulated Depreciation |
10
|
27
|
100
|
649
|
1 116
|
1 199
|
1 203
|
918
|
385
|
712
|
801
|
1 723
|
2 293
|
1 783
|
2 628
|
|
| Intangible Assets |
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
31
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
134
|
134
|
134
|
134
|
|
| Note Receivable |
0
|
0
|
5
|
0
|
0
|
0
|
1
|
1
|
14
|
14
|
0
|
0
|
0
|
0
|
36
|
|
| Long-Term Investments |
0
|
22
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
95
|
87
|
123
|
80
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
30
|
76
|
76
|
33
|
20
|
36
|
53
|
97
|
195
|
230
|
324
|
317
|
|
| Other Assets |
31
|
53
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
134
|
134
|
134
|
134
|
|
| Total Assets |
455
N/A
|
962
+111%
|
1 726
+79%
|
1 274
-26%
|
964
-24%
|
1 054
+9%
|
1 357
+29%
|
1 686
+24%
|
1 922
+14%
|
1 873
-3%
|
3 882
+107%
|
6 771
+74%
|
6 415
-5%
|
5 859
-9%
|
5 513
-6%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
17
|
39
|
86
|
94
|
128
|
127
|
107
|
200
|
152
|
148
|
207
|
248
|
259
|
281
|
330
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
1
|
4
|
11
|
27
|
51
|
44
|
32
|
48
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
2
|
1
|
4
|
4
|
4
|
18
|
24
|
29
|
14
|
14
|
355
|
23
|
69
|
|
| Other Current Liabilities |
40
|
5
|
12
|
21
|
15
|
22
|
33
|
17
|
68
|
80
|
299
|
254
|
388
|
278
|
362
|
|
| Total Current Liabilities |
57
|
44
|
100
|
116
|
147
|
153
|
150
|
236
|
248
|
268
|
547
|
567
|
1 046
|
613
|
822
|
|
| Long-Term Debt |
0
|
100
|
202
|
287
|
303
|
235
|
147
|
323
|
619
|
696
|
712
|
879
|
517
|
1 088
|
1 092
|
|
| Deferred Income Tax |
6
|
71
|
178
|
59
|
30
|
30
|
52
|
74
|
69
|
50
|
296
|
672
|
575
|
464
|
460
|
|
| Minority Interest |
2
|
26
|
75
|
34
|
21
|
34
|
52
|
16
|
86
|
99
|
189
|
464
|
426
|
323
|
287
|
|
| Other Liabilities |
49
|
79
|
109
|
41
|
41
|
39
|
48
|
53
|
42
|
42
|
81
|
267
|
190
|
145
|
147
|
|
| Total Liabilities |
114
N/A
|
321
+182%
|
664
+107%
|
537
-19%
|
500
-7%
|
490
-2%
|
448
-9%
|
701
+56%
|
1 064
+52%
|
1 155
+9%
|
1 825
+58%
|
2 849
+56%
|
2 754
-3%
|
2 633
-4%
|
2 808
+7%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1
|
560
|
985
|
991
|
992
|
1 071
|
1 485
|
1 735
|
1 744
|
1 774
|
3 044
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
101
|
82
|
78
|
254
|
527
|
507
|
576
|
750
|
886
|
1 056
|
987
|
3 915
|
3 633
|
3 172
|
2 652
|
|
| Additional Paid In Capital |
239
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
26
|
51
|
51
|
|
| Total Equity |
341
N/A
|
641
+88%
|
1 062
+66%
|
737
-31%
|
464
-37%
|
564
+21%
|
909
+61%
|
985
+8%
|
858
-13%
|
718
-16%
|
2 057
+187%
|
3 922
+91%
|
3 661
-7%
|
3 226
-12%
|
2 706
-16%
|
|
| Total Liabilities & Equity |
455
N/A
|
962
+111%
|
1 726
+79%
|
1 274
-26%
|
964
-24%
|
1 054
+9%
|
1 357
+29%
|
1 686
+24%
|
1 922
+14%
|
1 873
-3%
|
3 882
+107%
|
6 771
+74%
|
6 415
-5%
|
5 859
-9%
|
5 513
-6%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
11
|
25
|
39
|
41
|
41
|
59
|
94
|
108
|
108
|
110
|
163
|
248
|
246
|
245
|
244
|
|