Polymet Mining Corp
TSX:POM
Balance Sheet
Balance Sheet Decomposition
Polymet Mining Corp
Polymet Mining Corp
Balance Sheet
Polymet Mining Corp
| Jan-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
33
|
9
|
10
|
19
|
7
|
14
|
7
|
4
|
3
|
11
|
|
| Cash |
33
|
9
|
10
|
19
|
7
|
14
|
7
|
4
|
3
|
11
|
|
| Total Receivables |
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Accounts Receivables |
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Total Current Assets |
35
|
11
|
12
|
20
|
8
|
16
|
9
|
5
|
4
|
13
|
|
| PP&E Net |
246
|
296
|
322
|
365
|
395
|
434
|
410
|
416
|
423
|
442
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
416
|
423
|
442
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
49
|
|
| Intangible Assets |
6
|
6
|
2
|
2
|
3
|
24
|
24
|
24
|
24
|
24
|
|
| Note Receivable |
0
|
0
|
2
|
2
|
3
|
2
|
2
|
3
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
10
|
11
|
13
|
14
|
12
|
|
| Total Assets |
288
N/A
|
313
+9%
|
338
+8%
|
389
+15%
|
409
+5%
|
486
+19%
|
457
-6%
|
461
+1%
|
468
+2%
|
493
+5%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4
|
3
|
3
|
3
|
4
|
4
|
5
|
3
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
84
|
|
| Current Portion of Long-Term Debt |
32
|
38
|
5
|
0
|
141
|
0
|
0
|
17
|
18
|
10
|
|
| Other Current Liabilities |
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
|
| Total Current Liabilities |
37
|
43
|
10
|
4
|
146
|
241
|
6
|
20
|
22
|
99
|
|
| Long-Term Debt |
4
|
8
|
79
|
108
|
0
|
0
|
16
|
19
|
36
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
50
|
71
|
64
|
70
|
64
|
59
|
51
|
52
|
52
|
64
|
|
| Total Liabilities |
91
N/A
|
121
+33%
|
153
+27%
|
182
+19%
|
210
+16%
|
301
+43%
|
73
-76%
|
91
+24%
|
111
+21%
|
165
+49%
|
|
| Equity | |||||||||||
| Common Stock |
240
|
242
|
243
|
269
|
270
|
271
|
527
|
528
|
529
|
530
|
|
| Retained Earnings |
47
|
52
|
59
|
63
|
72
|
87
|
143
|
158
|
171
|
202
|
|
| Additional Paid In Capital |
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
196
N/A
|
192
-2%
|
185
-4%
|
207
+12%
|
199
-4%
|
185
-7%
|
384
+108%
|
370
-4%
|
358
-3%
|
328
-8%
|
|
| Total Liabilities & Equity |
288
N/A
|
313
+9%
|
338
+8%
|
389
+15%
|
409
+5%
|
486
+19%
|
457
-6%
|
461
+1%
|
468
+2%
|
493
+5%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
28
|
28
|
28
|
32
|
32
|
32
|
101
|
101
|
101
|
101
|
|