Atlas Consolidated Mining and Development Corp
XPHS:AT
Balance Sheet
Balance Sheet Decomposition
Atlas Consolidated Mining and Development Corp
Atlas Consolidated Mining and Development Corp
Balance Sheet
Atlas Consolidated Mining and Development Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
472
|
1 646
|
1 207
|
1 165
|
645
|
0
|
0
|
0
|
1 704
|
2 261
|
|
| Cash |
472
|
1 646
|
1 207
|
1 165
|
645
|
0
|
0
|
0
|
360
|
301
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 344
|
1 960
|
|
| Short-Term Investments |
837
|
1 419
|
962
|
2 874
|
935
|
266
|
284
|
312
|
0
|
0
|
|
| Total Receivables |
678
|
679
|
484
|
802
|
1 783
|
967
|
537
|
506
|
839
|
2 197
|
|
| Accounts Receivables |
509
|
464
|
407
|
323
|
1 356
|
550
|
37
|
7
|
406
|
279
|
|
| Other Receivables |
169
|
215
|
78
|
478
|
427
|
418
|
573
|
498
|
433
|
1 918
|
|
| Inventory |
2 213
|
1 691
|
2 163
|
2 280
|
1 453
|
1 147
|
1 590
|
1 054
|
1 011
|
1 054
|
|
| Other Current Assets |
483
|
454
|
628
|
131
|
166
|
123
|
352
|
405
|
329
|
417
|
|
| Total Current Assets |
4 683
|
5 889
|
5 443
|
7 252
|
4 983
|
3 709
|
3 672
|
3 223
|
3 883
|
5 928
|
|
| PP&E Net |
34 783
|
36 188
|
37 400
|
39 322
|
38 874
|
34 453
|
33 992
|
34 963
|
34 263
|
34 307
|
|
| PP&E Gross |
34 783
|
36 188
|
37 400
|
39 322
|
38 874
|
34 453
|
33 992
|
34 963
|
34 263
|
34 307
|
|
| Accumulated Depreciation |
8 802
|
11 532
|
14 289
|
17 329
|
19 550
|
22 675
|
26 624
|
33 205
|
36 929
|
42 917
|
|
| Intangible Assets |
8 535
|
8 347
|
8 182
|
7 990
|
7 791
|
7 558
|
7 260
|
6 951
|
6 666
|
6 324
|
|
| Goodwill |
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1 279
|
1 246
|
1 578
|
2 701
|
2 604
|
|
| Long-Term Investments |
198
|
198
|
191
|
222
|
226
|
238
|
258
|
331
|
297
|
267
|
|
| Other Long-Term Assets |
2 350
|
4 251
|
4 161
|
5 966
|
4 718
|
1 123
|
739
|
1 376
|
1 391
|
1 403
|
|
| Other Assets |
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
19 026
|
|
| Total Assets |
69 576
N/A
|
73 899
+6%
|
74 403
+1%
|
79 777
+7%
|
75 617
-5%
|
67 386
-11%
|
66 194
-2%
|
67 449
+2%
|
68 229
+1%
|
69 859
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 805
|
1 223
|
1 710
|
978
|
1 094
|
1 285
|
1 067
|
2 240
|
2 457
|
3 016
|
|
| Accrued Liabilities |
1 508
|
1 198
|
1 057
|
1 515
|
1 377
|
604
|
703
|
905
|
628
|
480
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5 553
|
20 818
|
6 848
|
11 354
|
8 832
|
6 438
|
2 595
|
1 675
|
2 494
|
1 298
|
|
| Other Current Liabilities |
167
|
203
|
2 750
|
2 254
|
2 962
|
2 792
|
2 376
|
648
|
754
|
319
|
|
| Total Current Liabilities |
11 032
|
23 443
|
12 364
|
16 101
|
14 266
|
11 119
|
6 740
|
5 468
|
6 333
|
5 112
|
|
| Long-Term Debt |
20 077
|
10 540
|
22 438
|
24 114
|
22 942
|
19 601
|
18 279
|
15 698
|
13 940
|
15 884
|
|
| Deferred Income Tax |
1 605
|
2 909
|
2 837
|
3 563
|
3 504
|
2 414
|
1 937
|
1 864
|
2 011
|
1 927
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
382
|
337
|
372
|
386
|
551
|
628
|
633
|
608
|
601
|
653
|
|
| Total Liabilities |
33 096
N/A
|
37 229
+12%
|
38 012
+2%
|
44 164
+16%
|
41 262
-7%
|
33 763
-18%
|
27 590
-18%
|
23 638
-14%
|
22 886
-3%
|
23 578
+3%
|
|
| Equity | |||||||||||
| Common Stock |
16 696
|
2 087
|
3 560
|
3 560
|
3 560
|
3 560
|
3 560
|
3 560
|
3 560
|
3 560
|
|
| Retained Earnings |
18 840
|
17 961
|
15 993
|
14 278
|
13 713
|
13 831
|
17 692
|
20 910
|
22 028
|
21 797
|
|
| Additional Paid In Capital |
78
|
14 687
|
19 651
|
19 651
|
19 651
|
19 651
|
19 651
|
19 651
|
19 651
|
19 651
|
|
| Unrealized Security Profit/Loss |
0
|
304
|
304
|
299
|
299
|
299
|
320
|
320
|
963
|
963
|
|
| Treasury Stock |
0
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|
| Other Equity |
585
|
1 655
|
3 093
|
2 151
|
2 844
|
3 693
|
2 596
|
607
|
836
|
334
|
|
| Total Equity |
36 480
N/A
|
36 670
+1%
|
36 391
-1%
|
35 613
-2%
|
34 355
-4%
|
33 623
-2%
|
38 604
+15%
|
43 811
+13%
|
45 343
+3%
|
46 281
+2%
|
|
| Total Liabilities & Equity |
69 576
N/A
|
73 899
+6%
|
74 403
+1%
|
79 777
+7%
|
75 617
-5%
|
67 386
-11%
|
66 194
-2%
|
67 449
+2%
|
68 229
+1%
|
69 859
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 087
|
2 087
|
3 558
|
3 558
|
3 558
|
3 558
|
3 558
|
3 558
|
3 558
|
3 558
|
|