Trevali Mining Corp
TSX:TV
Balance Sheet
Balance Sheet Decomposition
Trevali Mining Corp
Trevali Mining Corp
Balance Sheet
Trevali Mining Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
0
|
8
|
0
|
7
|
2
|
20
|
3
|
34
|
21
|
5
|
11
|
94
|
66
|
25
|
34
|
31
|
|
| Cash |
0
|
0
|
0
|
7
|
2
|
20
|
3
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
8
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
5
|
11
|
94
|
66
|
25
|
34
|
31
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
3
|
1
|
22
|
19
|
18
|
29
|
89
|
73
|
56
|
63
|
52
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
18
|
23
|
70
|
56
|
33
|
51
|
36
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
3
|
1
|
15
|
11
|
0
|
7
|
19
|
17
|
23
|
12
|
17
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
2
|
2
|
7
|
67
|
63
|
45
|
42
|
35
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
3
|
0
|
4
|
3
|
9
|
8
|
6
|
9
|
7
|
4
|
4
|
3
|
|
| Total Current Assets |
0
|
9
|
0
|
7
|
4
|
24
|
9
|
63
|
51
|
33
|
54
|
259
|
209
|
129
|
142
|
122
|
|
| PP&E Net |
0
|
11
|
19
|
27
|
34
|
151
|
270
|
297
|
317
|
331
|
343
|
823
|
593
|
596
|
411
|
399
|
|
| PP&E Gross |
0
|
11
|
19
|
27
|
34
|
151
|
270
|
297
|
317
|
0
|
343
|
823
|
593
|
596
|
411
|
399
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
14
|
0
|
44
|
95
|
397
|
476
|
621
|
447
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
12
|
3
|
4
|
4
|
4
|
20
|
12
|
11
|
10
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
3
|
6
|
5
|
5
|
6
|
9
|
17
|
9
|
9
|
9
|
10
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
|
| Total Assets |
0
N/A
|
20
N/A
|
20
+1%
|
34
+73%
|
39
+15%
|
179
+358%
|
297
+66%
|
367
+24%
|
376
+2%
|
374
-1%
|
410
+10%
|
1 180
+188%
|
826
-30%
|
745
-10%
|
572
-23%
|
533
-7%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
0
|
0
|
1
|
1
|
1
|
9
|
6
|
8
|
7
|
18
|
12
|
48
|
32
|
44
|
32
|
11
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
0
|
5
|
15
|
18
|
16
|
12
|
26
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
9
|
16
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
3
|
26
|
36
|
132
|
12
|
17
|
108
|
|
| Other Current Liabilities |
0
|
0
|
1
|
0
|
0
|
1
|
3
|
23
|
6
|
5
|
4
|
15
|
10
|
8
|
13
|
13
|
|
| Total Current Liabilities |
0
|
1
|
2
|
1
|
1
|
19
|
26
|
67
|
23
|
26
|
46
|
114
|
192
|
79
|
73
|
158
|
|
| Long-Term Debt |
0
|
0
|
0
|
2
|
3
|
4
|
22
|
18
|
80
|
81
|
54
|
124
|
0
|
67
|
122
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
6
|
10
|
9
|
12
|
14
|
19
|
146
|
96
|
99
|
85
|
90
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
5
|
7
|
13
|
13
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
32
|
36
|
33
|
34
|
51
|
50
|
51
|
66
|
50
|
|
| Total Liabilities |
0
N/A
|
1
+400%
|
2
+280%
|
3
+79%
|
5
+35%
|
29
+520%
|
89
+213%
|
127
+43%
|
152
+20%
|
153
+1%
|
153
0%
|
473
+210%
|
334
-29%
|
289
-13%
|
333
+15%
|
286
-14%
|
|
| Equity | |||||||||||||||||
| Common Stock |
5
|
26
|
24
|
40
|
47
|
159
|
226
|
266
|
247
|
317
|
337
|
770
|
764
|
749
|
772
|
772
|
|
| Retained Earnings |
6
|
12
|
11
|
15
|
12
|
9
|
18
|
31
|
32
|
46
|
34
|
17
|
225
|
246
|
485
|
458
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
5
|
4
|
6
|
0
|
0
|
0
|
5
|
10
|
50
|
46
|
47
|
47
|
47
|
47
|
66
|
|
| Total Equity |
0
N/A
|
19
N/A
|
18
-7%
|
31
+72%
|
34
+12%
|
150
+337%
|
208
+38%
|
240
+16%
|
225
-7%
|
221
-2%
|
257
+16%
|
707
+175%
|
492
-30%
|
455
-7%
|
239
-47%
|
248
+3%
|
|
| Total Liabilities & Equity |
0
N/A
|
20
N/A
|
20
+1%
|
34
+73%
|
39
+15%
|
179
+358%
|
297
+66%
|
367
+24%
|
376
+2%
|
374
-1%
|
410
+10%
|
1 180
+188%
|
826
-30%
|
745
-10%
|
572
-23%
|
533
-7%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
5
|
29
|
35
|
53
|
57
|
144
|
200
|
279
|
282
|
328
|
402
|
826
|
819
|
803
|
989
|
99
|
|