K92 Mining Inc
TSX:KNT
Balance Sheet
Balance Sheet Decomposition
K92 Mining Inc
K92 Mining Inc
Balance Sheet
K92 Mining Inc
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
4
|
1
|
6
|
22
|
52
|
71
|
110
|
73
|
140
|
231
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
|
| Cash Equivalents |
4
|
1
|
6
|
22
|
52
|
71
|
110
|
35
|
140
|
231
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
1
|
0
|
|
| Total Receivables |
0
|
1
|
8
|
13
|
26
|
23
|
29
|
28
|
25
|
68
|
|
| Accounts Receivables |
0
|
1
|
8
|
3
|
25
|
17
|
16
|
15
|
20
|
61
|
|
| Other Receivables |
0
|
0
|
0
|
10
|
1
|
7
|
14
|
13
|
4
|
7
|
|
| Inventory |
1
|
2
|
4
|
12
|
21
|
25
|
29
|
36
|
39
|
68
|
|
| Other Current Assets |
0
|
1
|
2
|
1
|
2
|
2
|
6
|
5
|
5
|
11
|
|
| Total Current Assets |
6
|
5
|
19
|
47
|
101
|
122
|
173
|
147
|
209
|
377
|
|
| PP&E Net |
19
|
38
|
42
|
78
|
99
|
140
|
191
|
264
|
395
|
570
|
|
| PP&E Gross |
0
|
0
|
42
|
78
|
99
|
140
|
191
|
264
|
395
|
570
|
|
| Accumulated Depreciation |
0
|
0
|
5
|
14
|
26
|
38
|
58
|
81
|
108
|
130
|
|
| Other Long-Term Assets |
0
|
0
|
27
|
30
|
17
|
12
|
7
|
1
|
24
|
11
|
|
| Total Assets |
25
N/A
|
42
+69%
|
88
+109%
|
155
+77%
|
216
+39%
|
273
+27%
|
371
+36%
|
413
+11%
|
628
+52%
|
958
+52%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
6
|
10
|
6
|
3
|
8
|
10
|
12
|
14
|
9
|
18
|
|
| Accrued Liabilities |
0
|
0
|
4
|
10
|
15
|
14
|
19
|
21
|
27
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
6
|
9
|
6
|
5
|
5
|
4
|
28
|
21
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
5
|
13
|
9
|
28
|
42
|
|
| Total Current Liabilities |
11
|
15
|
15
|
22
|
30
|
33
|
48
|
48
|
92
|
115
|
|
| Long-Term Debt |
3
|
4
|
1
|
6
|
1
|
9
|
5
|
1
|
38
|
33
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
17
|
34
|
|
| Other Liabilities |
2
|
2
|
2
|
3
|
3
|
6
|
9
|
9
|
7
|
8
|
|
| Total Liabilities |
16
N/A
|
21
+32%
|
18
-13%
|
30
+68%
|
34
+12%
|
48
+41%
|
61
+28%
|
62
+1%
|
154
+148%
|
190
+24%
|
|
| Equity | |||||||||||
| Common Stock |
29
|
48
|
55
|
77
|
84
|
92
|
142
|
146
|
160
|
192
|
|
| Retained Earnings |
24
|
36
|
4
|
36
|
78
|
105
|
141
|
174
|
285
|
555
|
|
| Additional Paid In Capital |
4
|
9
|
11
|
12
|
20
|
28
|
27
|
31
|
29
|
21
|
|
| Other Equity |
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
9
N/A
|
21
+132%
|
70
+228%
|
125
+79%
|
182
+46%
|
225
+24%
|
309
+37%
|
351
+13%
|
475
+35%
|
768
+62%
|
|
| Total Liabilities & Equity |
25
N/A
|
42
+69%
|
88
+109%
|
155
+77%
|
216
+39%
|
273
+27%
|
371
+36%
|
413
+11%
|
628
+52%
|
958
+52%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
119
|
162
|
182
|
213
|
219
|
224
|
233
|
235
|
238
|
244
|
|