Excelsior Mining Corp
TSX:MIN
Balance Sheet
Balance Sheet Decomposition
Excelsior Mining Corp
Excelsior Mining Corp
Balance Sheet
Excelsior Mining Corp
| 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
|
6
|
12
|
17
|
44
|
25
|
14
|
21
|
6
|
6
|
|
| Cash |
1
|
6
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
17
|
44
|
25
|
14
|
21
|
6
|
6
|
|
| Short-Term Investments |
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
10
|
7
|
12
|
17
|
46
|
27
|
16
|
24
|
8
|
8
|
|
| PP&E Net |
0
|
12
|
13
|
18
|
20
|
98
|
113
|
124
|
108
|
105
|
|
| PP&E Gross |
0
|
0
|
13
|
18
|
20
|
98
|
113
|
124
|
108
|
105
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
11
N/A
|
20
+84%
|
25
+27%
|
35
+39%
|
68
+96%
|
129
+88%
|
132
+2%
|
151
+15%
|
119
-21%
|
116
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
1
|
1
|
1
|
3
|
3
|
2
|
1
|
0
|
1
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
16
|
2
|
|
| Other Current Liabilities |
0
|
1
|
2
|
0
|
1
|
5
|
5
|
3
|
1
|
1
|
|
| Total Current Liabilities |
2
|
2
|
3
|
1
|
3
|
9
|
9
|
5
|
18
|
4
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
15
|
16
|
0
|
19
|
|
| Other Liabilities |
0
|
6
|
4
|
9
|
19
|
89
|
101
|
174
|
109
|
124
|
|
| Total Liabilities |
2
N/A
|
8
+257%
|
7
-4%
|
10
+35%
|
22
+131%
|
103
+361%
|
125
+21%
|
195
+56%
|
127
-35%
|
147
+16%
|
|
| Equity | |||||||||||
| Common Stock |
27
|
31
|
41
|
57
|
89
|
89
|
90
|
108
|
108
|
113
|
|
| Retained Earnings |
23
|
23
|
27
|
37
|
49
|
73
|
93
|
163
|
128
|
143
|
|
| Other Equity |
4
|
4
|
5
|
5
|
6
|
9
|
11
|
11
|
12
|
1
|
|
| Total Equity |
9
N/A
|
12
+42%
|
18
+48%
|
25
+39%
|
46
+83%
|
26
-44%
|
7
-73%
|
43
N/A
|
8
+81%
|
31
-270%
|
|
| Total Liabilities & Equity |
11
N/A
|
20
+84%
|
25
+27%
|
35
+39%
|
68
+96%
|
129
+88%
|
132
+2%
|
151
+15%
|
119
-21%
|
116
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
115
|
138
|
167
|
190
|
238
|
240
|
240
|
275
|
275
|
315
|
|