Marcventures Holdings Inc
XPHS:MARC
Balance Sheet
Balance Sheet Decomposition
Marcventures Holdings Inc
Marcventures Holdings Inc
Balance Sheet
Marcventures Holdings Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
190
|
165
|
47
|
27
|
314
|
0
|
0
|
0
|
604
|
|
| Cash |
190
|
165
|
47
|
27
|
314
|
0
|
0
|
0
|
604
|
|
| Total Receivables |
306
|
230
|
276
|
307
|
256
|
581
|
412
|
177
|
25
|
|
| Accounts Receivables |
173
|
29
|
233
|
163
|
204
|
542
|
317
|
38
|
22
|
|
| Other Receivables |
133
|
201
|
43
|
144
|
51
|
39
|
95
|
139
|
2
|
|
| Inventory |
36
|
133
|
229
|
146
|
77
|
127
|
197
|
151
|
169
|
|
| Other Current Assets |
48
|
52
|
94
|
71
|
132
|
134
|
74
|
42
|
100
|
|
| Total Current Assets |
580
|
579
|
646
|
551
|
779
|
1 084
|
1 485
|
917
|
898
|
|
| PP&E Net |
2 446
|
2 395
|
4 247
|
4 740
|
4 780
|
4 644
|
4 569
|
4 507
|
4 481
|
|
| PP&E Gross |
2 446
|
2 395
|
0
|
4 740
|
0
|
0
|
4 569
|
4 507
|
0
|
|
| Accumulated Depreciation |
913
|
1 168
|
0
|
1 041
|
0
|
0
|
573
|
584
|
0
|
|
| Note Receivable |
0
|
284
|
0
|
304
|
0
|
0
|
310
|
371
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
|
| Other Long-Term Assets |
134
|
127
|
423
|
235
|
532
|
435
|
145
|
145
|
653
|
|
| Total Assets |
3 427
N/A
|
3 385
-1%
|
5 316
+57%
|
5 829
+10%
|
6 091
+4%
|
6 164
+1%
|
6 510
+6%
|
5 941
-9%
|
6 050
+2%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
121
|
64
|
288
|
375
|
769
|
409
|
140
|
140
|
223
|
|
| Accrued Liabilities |
36
|
38
|
0
|
39
|
0
|
0
|
47
|
46
|
0
|
|
| Short-Term Debt |
0
|
0
|
80
|
533
|
510
|
336
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
118
|
119
|
21
|
0
|
0
|
0
|
231
|
80
|
28
|
|
| Other Current Liabilities |
33
|
43
|
55
|
194
|
124
|
281
|
678
|
128
|
347
|
|
| Total Current Liabilities |
308
|
264
|
445
|
1 141
|
1 403
|
1 026
|
1 097
|
395
|
599
|
|
| Long-Term Debt |
74
|
55
|
37
|
259
|
209
|
287
|
209
|
130
|
105
|
|
| Deferred Income Tax |
0
|
0
|
465
|
465
|
465
|
465
|
442
|
442
|
442
|
|
| Other Liabilities |
81
|
94
|
161
|
75
|
90
|
89
|
97
|
101
|
107
|
|
| Total Liabilities |
463
N/A
|
413
-11%
|
1 108
+168%
|
1 939
+75%
|
2 168
+12%
|
1 867
-14%
|
1 845
-1%
|
1 068
-42%
|
1 252
+17%
|
|
| Equity | ||||||||||
| Common Stock |
1 821
|
1 821
|
2 969
|
3 015
|
3 015
|
3 015
|
3 015
|
3 015
|
3 015
|
|
| Retained Earnings |
911
|
916
|
963
|
568
|
606
|
981
|
1 345
|
1 548
|
1 478
|
|
| Additional Paid In Capital |
213
|
213
|
240
|
269
|
269
|
269
|
269
|
269
|
269
|
|
| Other Equity |
19
|
22
|
35
|
38
|
34
|
32
|
36
|
41
|
35
|
|
| Total Equity |
2 964
N/A
|
2 972
+0%
|
4 208
+42%
|
3 890
-8%
|
3 924
+1%
|
4 297
+10%
|
4 665
+9%
|
4 872
+4%
|
4 797
-2%
|
|
| Total Liabilities & Equity |
3 427
N/A
|
3 385
-1%
|
5 316
+57%
|
5 829
+10%
|
6 091
+4%
|
6 164
+1%
|
6 510
+6%
|
5 941
-9%
|
6 050
+2%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 821
|
1 821
|
2 969
|
3 015
|
3 015
|
3 015
|
3 015
|
3 015
|
3 015
|
|