Karora Resources Inc
TSX:KRR
Balance Sheet
Balance Sheet Decomposition
Karora Resources Inc
Karora Resources Inc
Balance Sheet
Karora Resources Inc
| Dec-2007 | Dec-2008 | Dec-2009 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
2
|
48
|
20
|
11
|
12
|
3
|
10
|
5
|
24
|
1
|
35
|
80
|
91
|
69
|
83
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
|
| Cash Equivalents |
1
|
1
|
2
|
48
|
20
|
11
|
12
|
3
|
10
|
5
|
24
|
1
|
35
|
80
|
91
|
69
|
1
|
|
| Short-Term Investments |
3
|
12
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
2
|
|
| Total Receivables |
25
|
7
|
4
|
3
|
11
|
8
|
4
|
1
|
1
|
4
|
2
|
3
|
7
|
4
|
6
|
9
|
5
|
|
| Accounts Receivables |
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
4
|
2
|
3
|
1
|
2
|
2
|
5
|
0
|
|
| Other Receivables |
24
|
6
|
4
|
2
|
10
|
7
|
3
|
0
|
0
|
1
|
0
|
0
|
6
|
3
|
3
|
4
|
5
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
7
|
15
|
21
|
33
|
33
|
40
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
0
|
2
|
2
|
2
|
4
|
3
|
|
| Total Current Assets |
29
|
20
|
14
|
50
|
31
|
19
|
16
|
4
|
10
|
18
|
35
|
11
|
59
|
110
|
135
|
116
|
131
|
|
| PP&E Net |
11
|
20
|
25
|
35
|
55
|
58
|
57
|
70
|
70
|
139
|
73
|
25
|
99
|
239
|
301
|
427
|
466
|
|
| PP&E Gross |
11
|
20
|
25
|
35
|
55
|
0
|
57
|
70
|
70
|
139
|
73
|
0
|
99
|
239
|
301
|
427
|
466
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
16
|
41
|
0
|
22
|
53
|
79
|
137
|
210
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
2
|
2
|
2
|
23
|
20
|
0
|
0
|
0
|
7
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
14
|
1
|
|
| Total Assets |
40
N/A
|
40
+1%
|
40
-1%
|
87
+119%
|
86
0%
|
79
-9%
|
75
-5%
|
80
+7%
|
83
+3%
|
159
+93%
|
109
-32%
|
58
-47%
|
178
+207%
|
350
+97%
|
436
+25%
|
557
+28%
|
605
+9%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
1
|
1
|
1
|
3
|
2
|
2
|
1
|
2
|
2
|
17
|
34
|
14
|
7
|
6
|
19
|
22
|
39
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
33
|
35
|
43
|
21
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
12
|
5
|
1
|
5
|
6
|
4
|
10
|
|
| Other Current Liabilities |
0
|
0
|
0
|
3
|
2
|
1
|
1
|
1
|
1
|
23
|
18
|
11
|
6
|
10
|
11
|
9
|
8
|
|
| Total Current Liabilities |
1
|
1
|
1
|
6
|
4
|
3
|
2
|
2
|
3
|
44
|
64
|
30
|
32
|
53
|
71
|
78
|
78
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
32
|
34
|
35
|
44
|
53
|
|
| Deferred Income Tax |
0
|
1
|
0
|
3
|
6
|
8
|
10
|
11
|
11
|
13
|
8
|
0
|
0
|
8
|
25
|
32
|
42
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
14
|
4
|
2
|
22
|
48
|
54
|
54
|
63
|
|
| Total Liabilities |
1
N/A
|
2
+120%
|
1
-45%
|
10
+717%
|
10
-2%
|
11
+15%
|
12
+11%
|
17
+40%
|
17
+2%
|
75
+333%
|
108
+43%
|
32
-70%
|
86
+168%
|
143
+67%
|
185
+29%
|
208
+13%
|
237
+14%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
38
|
40
|
44
|
89
|
95
|
96
|
98
|
106
|
113
|
158
|
164
|
196
|
263
|
290
|
310
|
396
|
408
|
|
| Retained Earnings |
2
|
7
|
16
|
34
|
42
|
51
|
58
|
67
|
73
|
102
|
192
|
201
|
208
|
120
|
92
|
83
|
74
|
|
| Additional Paid In Capital |
3
|
5
|
10
|
22
|
23
|
23
|
22
|
24
|
25
|
28
|
29
|
29
|
30
|
31
|
32
|
33
|
33
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
6
|
2
|
3
|
1
|
|
| Total Equity |
39
N/A
|
38
-2%
|
39
+2%
|
77
+99%
|
77
0%
|
68
-11%
|
63
-8%
|
63
+1%
|
65
+3%
|
84
+29%
|
1
-99%
|
26
+2 510%
|
92
+254%
|
207
+124%
|
251
+21%
|
349
+39%
|
368
+5%
|
|
| Total Liabilities & Equity |
40
N/A
|
40
+1%
|
40
-1%
|
87
+119%
|
86
0%
|
79
-9%
|
75
-5%
|
80
+7%
|
83
+3%
|
159
+93%
|
109
-32%
|
58
-47%
|
178
+207%
|
350
+97%
|
436
+25%
|
557
+28%
|
605
+9%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
14
|
19
|
20
|
20
|
21
|
24
|
29
|
61
|
68
|
99
|
135
|
146
|
154
|
174
|
178
|
|