Apex Mining Co Inc
XPHS:APX
Balance Sheet
Balance Sheet Decomposition
Apex Mining Co Inc
Apex Mining Co Inc
Balance Sheet
Apex Mining Co Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
551
|
238
|
424
|
537
|
706
|
0
|
0
|
208
|
1 342
|
3 201
|
|
| Cash |
551
|
238
|
424
|
537
|
706
|
0
|
0
|
0
|
1 333
|
3 193
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
9
|
9
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
208
|
208
|
208
|
9
|
0
|
|
| Total Receivables |
102
|
190
|
617
|
15
|
137
|
161
|
14
|
985
|
910
|
1 295
|
|
| Accounts Receivables |
6
|
98
|
517
|
19
|
107
|
126
|
22
|
943
|
819
|
1 208
|
|
| Other Receivables |
96
|
92
|
100
|
34
|
31
|
36
|
36
|
42
|
91
|
87
|
|
| Inventory |
734
|
773
|
744
|
1 077
|
1 012
|
1 108
|
1 461
|
1 605
|
1 293
|
1 552
|
|
| Other Current Assets |
460
|
414
|
523
|
822
|
768
|
407
|
50
|
754
|
1 045
|
1 088
|
|
| Total Current Assets |
1 847
|
1 615
|
2 308
|
2 452
|
2 622
|
3 077
|
2 961
|
4 347
|
4 590
|
7 136
|
|
| PP&E Net |
6 007
|
6 324
|
6 452
|
7 283
|
8 769
|
9 841
|
10 292
|
11 291
|
13 084
|
15 120
|
|
| PP&E Gross |
6 007
|
6 324
|
6 452
|
7 283
|
8 769
|
9 841
|
10 292
|
11 291
|
13 084
|
15 120
|
|
| Accumulated Depreciation |
4 330
|
5 017
|
5 930
|
6 324
|
7 671
|
8 860
|
10 406
|
11 891
|
13 315
|
14 795
|
|
| Intangible Assets |
193
|
193
|
193
|
1
|
3
|
3
|
15
|
22
|
16
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 053
|
1 042
|
|
| Long-Term Investments |
345
|
345
|
345
|
52
|
54
|
3
|
4
|
6
|
7
|
7
|
|
| Other Long-Term Assets |
2 568
|
2 602
|
2 810
|
2 733
|
2 550
|
2 690
|
2 387
|
4 993
|
8 317
|
8 777
|
|
| Total Assets |
10 960
N/A
|
11 079
+1%
|
12 107
+9%
|
12 521
+3%
|
13 997
+12%
|
15 614
+12%
|
15 659
+0%
|
20 659
+32%
|
27 067
+31%
|
32 092
+19%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 387
|
1 011
|
942
|
1 473
|
893
|
731
|
879
|
1 059
|
1 418
|
1 140
|
|
| Accrued Liabilities |
152
|
299
|
162
|
278
|
259
|
266
|
276
|
254
|
299
|
299
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 432
|
3 122
|
1 423
|
1 594
|
2 213
|
2 202
|
2 315
|
4 370
|
4 921
|
3 544
|
|
| Other Current Liabilities |
828
|
1 139
|
1 219
|
1 086
|
1 128
|
1 259
|
1 271
|
1 152
|
1 739
|
1 390
|
|
| Total Current Liabilities |
5 799
|
5 570
|
3 746
|
4 432
|
4 493
|
4 457
|
4 741
|
6 834
|
7 876
|
6 373
|
|
| Long-Term Debt |
0
|
0
|
2 440
|
2 295
|
2 881
|
3 027
|
2 252
|
1 850
|
4 150
|
6 783
|
|
| Deferred Income Tax |
310
|
304
|
235
|
182
|
290
|
229
|
88
|
81
|
10
|
0
|
|
| Minority Interest |
181
|
177
|
178
|
177
|
177
|
177
|
31
|
29
|
7
|
8
|
|
| Other Liabilities |
192
|
207
|
214
|
262
|
324
|
356
|
310
|
322
|
424
|
456
|
|
| Total Liabilities |
6 481
N/A
|
6 257
-3%
|
6 812
+9%
|
7 349
+8%
|
8 164
+11%
|
8 247
+1%
|
7 422
-10%
|
9 116
+23%
|
12 453
+37%
|
13 605
+9%
|
|
| Equity | |||||||||||
| Common Stock |
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
6 228
|
|
| Retained Earnings |
2 915
|
444
|
896
|
1 205
|
1 599
|
3 230
|
4 129
|
7 465
|
10 599
|
14 487
|
|
| Additional Paid In Capital |
3 027
|
16
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Unrealized Security Profit/Loss |
0
|
262
|
238
|
176
|
106
|
7
|
63
|
116
|
150
|
175
|
|
| Treasury Stock |
0
|
2 118
|
2 082
|
2 082
|
2 082
|
2 082
|
2 082
|
2 082
|
2 082
|
2 082
|
|
| Other Equity |
27
|
10
|
14
|
3
|
18
|
17
|
24
|
47
|
18
|
28
|
|
| Total Equity |
4 479
N/A
|
4 822
+8%
|
5 295
+10%
|
5 173
-2%
|
5 833
+13%
|
7 366
+26%
|
8 236
+12%
|
11 542
+40%
|
14 613
+27%
|
18 487
+27%
|
|
| Total Liabilities & Equity |
10 960
N/A
|
11 079
+1%
|
12 107
+9%
|
12 521
+3%
|
13 997
+12%
|
15 614
+12%
|
15 659
+0%
|
20 659
+32%
|
27 067
+31%
|
32 092
+19%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
5 663
|
5 663
|
5 673
|
5 673
|
5 673
|
5 673
|
5 673
|
5 673
|
5 673
|
5 673
|
|