AMG Critical Materials NV
XMUN:ADG
Balance Sheet
Balance Sheet Decomposition
AMG Critical Materials NV
AMG Critical Materials NV
Balance Sheet
AMG Critical Materials NV
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
50
|
55
|
173
|
144
|
117
|
89
|
80
|
122
|
103
|
108
|
161
|
179
|
382
|
226
|
207
|
298
|
338
|
321
|
294
|
|
| Cash |
0
|
0
|
0
|
125
|
85
|
72
|
66
|
104
|
93
|
100
|
161
|
179
|
382
|
226
|
207
|
298
|
338
|
321
|
294
|
|
| Cash Equivalents |
50
|
55
|
173
|
18
|
32
|
17
|
14
|
18
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
8
|
24
|
0
|
|
| Total Receivables |
128
|
141
|
187
|
173
|
148
|
175
|
188
|
177
|
151
|
124
|
129
|
140
|
142
|
127
|
127
|
151
|
170
|
172
|
177
|
|
| Accounts Receivables |
128
|
141
|
187
|
135
|
102
|
125
|
135
|
177
|
151
|
124
|
129
|
137
|
139
|
119
|
122
|
145
|
163
|
164
|
170
|
|
| Other Receivables |
0
|
0
|
0
|
38
|
46
|
50
|
53
|
0
|
0
|
0
|
0
|
3
|
4
|
8
|
5
|
6
|
7
|
8
|
7
|
|
| Inventory |
153
|
160
|
186
|
319
|
193
|
207
|
229
|
212
|
179
|
126
|
144
|
163
|
317
|
204
|
152
|
218
|
277
|
261
|
304
|
|
| Other Current Assets |
33
|
29
|
52
|
59
|
35
|
47
|
39
|
43
|
37
|
29
|
36
|
46
|
41
|
37
|
52
|
78
|
126
|
105
|
97
|
|
| Total Current Assets |
365
|
385
|
614
|
695
|
494
|
519
|
536
|
554
|
470
|
408
|
469
|
528
|
882
|
594
|
539
|
785
|
920
|
883
|
873
|
|
| PP&E Net |
106
|
101
|
156
|
314
|
211
|
229
|
264
|
288
|
260
|
216
|
226
|
299
|
328
|
430
|
552
|
694
|
798
|
921
|
962
|
|
| PP&E Gross |
106
|
101
|
156
|
314
|
211
|
229
|
264
|
288
|
260
|
216
|
226
|
299
|
328
|
430
|
552
|
694
|
798
|
921
|
962
|
|
| Accumulated Depreciation |
233
|
257
|
301
|
298
|
240
|
251
|
260
|
295
|
336
|
333
|
329
|
367
|
381
|
407
|
458
|
474
|
508
|
556
|
579
|
|
| Intangible Assets |
42
|
9
|
10
|
10
|
5
|
5
|
15
|
14
|
12
|
10
|
10
|
13
|
11
|
14
|
14
|
15
|
13
|
11
|
25
|
|
| Goodwill |
0
|
36
|
40
|
37
|
23
|
22
|
24
|
25
|
25
|
21
|
23
|
25
|
24
|
28
|
30
|
29
|
29
|
29
|
29
|
|
| Note Receivable |
0
|
0
|
0
|
2
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
12
|
13
|
15
|
16
|
35
|
25
|
5
|
7
|
5
|
16
|
15
|
15
|
7
|
8
|
11
|
12
|
14
|
33
|
60
|
|
| Other Long-Term Assets |
21
|
27
|
62
|
57
|
38
|
55
|
58
|
60
|
61
|
54
|
77
|
75
|
69
|
398
|
294
|
164
|
100
|
86
|
92
|
|
| Other Assets |
0
|
36
|
40
|
37
|
23
|
22
|
24
|
25
|
25
|
21
|
23
|
25
|
24
|
28
|
30
|
29
|
29
|
29
|
29
|
|
| Total Assets |
546
N/A
|
571
+5%
|
897
+57%
|
1 130
+26%
|
811
-28%
|
855
+5%
|
901
+5%
|
948
+5%
|
832
-12%
|
723
-13%
|
820
+14%
|
957
+17%
|
1 321
+38%
|
1 472
+11%
|
1 439
-2%
|
1 700
+18%
|
1 873
+10%
|
1 963
+5%
|
2 040
+4%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
78
|
94
|
127
|
157
|
70
|
102
|
129
|
125
|
127
|
108
|
133
|
155
|
231
|
157
|
165
|
253
|
240
|
259
|
234
|
|
| Short-Term Debt |
47
|
68
|
24
|
90
|
32
|
45
|
41
|
30
|
19
|
11
|
8
|
16
|
16
|
8
|
8
|
13
|
6
|
8
|
10
|
|
| Current Portion of Long-Term Debt |
8
|
23
|
1
|
3
|
4
|
4
|
17
|
20
|
21
|
3
|
10
|
9
|
9
|
26
|
28
|
32
|
20
|
11
|
11
|
|
| Other Current Liabilities |
80
|
101
|
155
|
244
|
166
|
141
|
121
|
115
|
106
|
127
|
130
|
126
|
165
|
164
|
142
|
168
|
191
|
195
|
260
|
|
| Total Current Liabilities |
213
|
286
|
306
|
494
|
272
|
292
|
308
|
291
|
274
|
249
|
280
|
305
|
421
|
354
|
342
|
466
|
457
|
473
|
516
|
|
| Long-Term Debt |
203
|
186
|
116
|
139
|
168
|
188
|
210
|
266
|
224
|
112
|
151
|
165
|
357
|
716
|
720
|
721
|
705
|
703
|
793
|
|
| Deferred Income Tax |
11
|
13
|
32
|
56
|
26
|
25
|
26
|
28
|
3
|
12
|
8
|
8
|
8
|
4
|
5
|
6
|
27
|
7
|
21
|
|
| Minority Interest |
19
|
10
|
64
|
57
|
16
|
12
|
15
|
7
|
2
|
25
|
22
|
25
|
24
|
24
|
26
|
26
|
27
|
44
|
44
|
|
| Other Liabilities |
128
|
110
|
133
|
129
|
116
|
116
|
135
|
146
|
197
|
196
|
183
|
196
|
191
|
213
|
229
|
212
|
165
|
174
|
160
|
|
| Total Liabilities |
574
N/A
|
605
+5%
|
651
+8%
|
875
+34%
|
598
-32%
|
633
+6%
|
695
+10%
|
737
+6%
|
700
-5%
|
594
-15%
|
645
+8%
|
699
+8%
|
1 001
+43%
|
1 311
+31%
|
1 324
+1%
|
1 431
+8%
|
1 382
-3%
|
1 401
+1%
|
1 534
+9%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
157
|
164
|
147
|
125
|
168
|
160
|
177
|
172
|
251
|
255
|
114
|
96
|
38
|
128
|
183
|
172
|
4
|
71
|
30
|
|
| Additional Paid In Capital |
129
|
130
|
392
|
379
|
380
|
382
|
382
|
382
|
383
|
383
|
389
|
433
|
463
|
490
|
490
|
554
|
554
|
554
|
554
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
5
|
1
|
2
|
2
|
4
|
12
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
84
|
80
|
17
|
15
|
11
|
9
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
77
|
99
|
113
|
112
|
100
|
48
|
58
|
82
|
|
| Total Equity |
28
N/A
|
34
-23%
|
246
N/A
|
255
+4%
|
213
-17%
|
222
+4%
|
206
-7%
|
211
+3%
|
132
-37%
|
129
-3%
|
176
+37%
|
258
+47%
|
320
+24%
|
161
-50%
|
115
-28%
|
268
+132%
|
491
+83%
|
562
+15%
|
506
-10%
|
|
| Total Liabilities & Equity |
546
N/A
|
571
+5%
|
897
+57%
|
1 130
+26%
|
811
-28%
|
855
+5%
|
901
+5%
|
948
+5%
|
832
-12%
|
723
-13%
|
820
+14%
|
957
+17%
|
1 321
+38%
|
1 472
+11%
|
1 439
-2%
|
1 700
+18%
|
1 873
+10%
|
1 963
+5%
|
2 040
+4%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
4
|
27
|
27
|
27
|
27
|
28
|
28
|
28
|
28
|
28
|
28
|
30
|
31
|
28
|
28
|
32
|
32
|
32
|
32
|
|