Minco Silver Corp
TSX:MSV
Balance Sheet
Balance Sheet Decomposition
Minco Silver Corp
Minco Silver Corp
Balance Sheet
Minco Silver Corp
| Dec-2004 | Dec-2005 | Dec-2006 | 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
3
|
1
|
1
|
5
|
28
|
23
|
16
|
10
|
23
|
2
|
10
|
4
|
9
|
15
|
5
|
8
|
8
|
5
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
10
|
23
|
2
|
10
|
4
|
9
|
11
|
5
|
3
|
3
|
3
|
|
| Cash Equivalents |
0
|
0
|
0
|
3
|
1
|
1
|
5
|
28
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
4
|
5
|
2
|
|
| Short-Term Investments |
3
|
7
|
20
|
14
|
4
|
10
|
24
|
40
|
43
|
45
|
46
|
36
|
49
|
38
|
28
|
23
|
17
|
28
|
35
|
28
|
26
|
|
| Total Receivables |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
1
|
4
|
4
|
1
|
1
|
1
|
16
|
14
|
10
|
13
|
8
|
8
|
10
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
2
|
0
|
1
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
0
|
0
|
0
|
15
|
13
|
10
|
11
|
8
|
7
|
8
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Current Assets |
3
|
8
|
21
|
19
|
5
|
12
|
30
|
71
|
67
|
65
|
61
|
59
|
53
|
48
|
48
|
46
|
43
|
47
|
51
|
44
|
42
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
6
|
9
|
13
|
19
|
22
|
28
|
32
|
64
|
59
|
61
|
64
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
6
|
9
|
13
|
19
|
22
|
28
|
32
|
64
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
1
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
8
+153%
|
21
+171%
|
19
-6%
|
18
-8%
|
29
+64%
|
43
+48%
|
90
+109%
|
89
-1%
|
93
+5%
|
93
0%
|
123
+33%
|
112
-9%
|
110
-2%
|
112
+2%
|
46
-59%
|
47
+2%
|
49
+4%
|
53
+8%
|
46
-13%
|
45
-2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
1
|
2
|
6
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
|
| Total Current Liabilities |
0
|
1
|
2
|
6
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
11
|
11
|
11
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
1
+1 100%
|
2
+50%
|
6
+211%
|
2
-66%
|
2
+26%
|
1
-42%
|
1
-29%
|
1
-50%
|
1
N/A
|
0
-20%
|
13
+3 250%
|
12
-11%
|
12
-1%
|
12
+2%
|
0
-99%
|
0
N/A
|
2
+2 200%
|
3
+30%
|
2
-32%
|
1
-56%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
0
|
9
|
21
|
22
|
26
|
37
|
59
|
105
|
106
|
106
|
107
|
107
|
107
|
108
|
108
|
108
|
108
|
108
|
108
|
108
|
108
|
|
| Retained Earnings |
0
|
3
|
7
|
14
|
17
|
21
|
26
|
32
|
37
|
40
|
41
|
35
|
37
|
42
|
42
|
91
|
92
|
93
|
90
|
94
|
96
|
|
| Additional Paid In Capital |
3
|
0
|
5
|
6
|
7
|
11
|
9
|
15
|
19
|
22
|
23
|
23
|
23
|
26
|
27
|
27
|
28
|
28
|
28
|
28
|
29
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
4
|
15
|
7
|
7
|
7
|
2
|
3
|
4
|
4
|
2
|
4
|
|
| Total Equity |
3
N/A
|
6
+117%
|
19
+198%
|
14
-28%
|
16
+16%
|
27
+68%
|
42
+56%
|
89
+113%
|
88
-1%
|
92
+5%
|
92
0%
|
110
+19%
|
100
-9%
|
98
-2%
|
100
+2%
|
46
-54%
|
47
+2%
|
47
-1%
|
50
+6%
|
44
-12%
|
44
+1%
|
|
| Total Liabilities & Equity |
3
N/A
|
8
+153%
|
21
+171%
|
19
-6%
|
18
-8%
|
29
+64%
|
43
+48%
|
90
+109%
|
89
-1%
|
93
+5%
|
93
0%
|
123
+33%
|
112
-9%
|
110
-2%
|
112
+2%
|
46
-59%
|
47
+2%
|
49
+4%
|
53
+8%
|
46
-13%
|
45
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
14
|
25
|
31
|
31
|
32
|
41
|
50
|
59
|
59
|
59
|
60
|
60
|
60
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
|