Mineral and Mechanical JSC
VN:MIM
Balance Sheet
Balance Sheet Decomposition
Mineral and Mechanical JSC
Mineral and Mechanical JSC
Balance Sheet
Mineral and Mechanical JSC
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 486
|
1 144
|
1 516
|
8 813
|
5 924
|
2 588
|
477
|
948
|
791
|
308
|
|
| Cash |
1 486
|
1 144
|
1 516
|
8 813
|
5 924
|
2 588
|
477
|
948
|
791
|
308
|
|
| Total Receivables |
10 631
|
22 004
|
27 915
|
17 994
|
24 560
|
14 727
|
21 047
|
16 211
|
26 497
|
34 226
|
|
| Accounts Receivables |
9 821
|
17 170
|
17 132
|
8 498
|
13 904
|
5 641
|
14 726
|
11 241
|
16 297
|
9 214
|
|
| Other Receivables |
810
|
4 834
|
10 783
|
9 495
|
10 656
|
9 086
|
6 321
|
4 970
|
10 201
|
25 012
|
|
| Inventory |
11 815
|
24 701
|
36 708
|
47 241
|
32 886
|
43 145
|
44 973
|
57 100
|
48 438
|
11 340
|
|
| Other Current Assets |
3 709
|
898
|
1 417
|
482
|
5 232
|
11 090
|
15 512
|
9 614
|
3 678
|
11 588
|
|
| Total Current Assets |
27 641
|
48 747
|
67 556
|
74 530
|
68 602
|
71 550
|
82 011
|
83 873
|
79 405
|
57 461
|
|
| PP&E Net |
44 319
|
36 395
|
31 007
|
25 228
|
24 068
|
25 144
|
23 898
|
22 687
|
36 158
|
33 223
|
|
| PP&E Gross |
44 319
|
36 395
|
31 007
|
25 228
|
24 068
|
25 144
|
23 898
|
22 687
|
36 158
|
33 223
|
|
| Accumulated Depreciation |
24 862
|
30 968
|
36 615
|
41 822
|
46 484
|
51 144
|
54 953
|
56 012
|
54 378
|
57 161
|
|
| Intangible Assets |
108
|
88
|
69
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
269
|
669
|
778
|
778
|
778
|
778
|
|
| Other Long-Term Assets |
11 386
|
10 691
|
5 862
|
3 558
|
2 872
|
3 246
|
3 664
|
753
|
7 746
|
4 984
|
|
| Total Assets |
83 454
N/A
|
95 922
+15%
|
104 494
+9%
|
103 364
-1%
|
95 812
-7%
|
100 609
+5%
|
110 350
+10%
|
108 090
-2%
|
124 086
+15%
|
96 446
-22%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
11 529
|
16 516
|
19 981
|
11 506
|
11 947
|
9 485
|
7 927
|
9 356
|
24 571
|
6 095
|
|
| Accrued Liabilities |
2 473
|
13 016
|
19 470
|
2 313
|
2 092
|
1 246
|
778
|
1 494
|
1 914
|
1 137
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
33 421
|
35 431
|
33 687
|
9 846
|
|
| Current Portion of Long-Term Debt |
15 531
|
6 061
|
16 504
|
18 965
|
20 890
|
30 430
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
10 402
|
21 096
|
25 575
|
46 246
|
23 003
|
23 616
|
40 184
|
40 244
|
35 473
|
64 892
|
|
| Total Current Liabilities |
39 935
|
56 690
|
81 530
|
79 031
|
57 932
|
64 777
|
82 310
|
86 524
|
95 644
|
81 969
|
|
| Long-Term Debt |
6 795
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
586
|
4 073
|
564
|
464
|
178
|
78
|
78
|
78
|
78
|
0
|
|
| Total Liabilities |
47 316
N/A
|
60 763
+28%
|
82 094
+35%
|
79 495
-3%
|
58 110
-27%
|
64 855
+12%
|
82 388
+27%
|
86 603
+5%
|
95 723
+11%
|
81 969
-14%
|
|
| Equity | |||||||||||
| Common Stock |
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
34 099
|
|
| Retained Earnings |
8 701
|
9 680
|
22 439
|
20 969
|
3 603
|
1 655
|
6 136
|
12 611
|
5 735
|
19 622
|
|
| Additional Paid In Capital |
9 612
|
9 612
|
9 612
|
9 612
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 128
|
1 128
|
1 128
|
1 128
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
36 137
N/A
|
35 159
-3%
|
22 400
-36%
|
23 869
+7%
|
37 702
+58%
|
35 754
-5%
|
27 962
-22%
|
21 488
-23%
|
28 364
+32%
|
14 476
-49%
|
|
| Total Liabilities & Equity |
83 454
N/A
|
95 922
+15%
|
104 494
+9%
|
103 364
-1%
|
95 812
-7%
|
100 609
+5%
|
110 350
+10%
|
108 090
-2%
|
124 086
+15%
|
96 446
-22%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|