United Paragon Mining Corp
XPHS:UPM
Balance Sheet
Balance Sheet Decomposition
United Paragon Mining Corp
United Paragon Mining Corp
Balance Sheet
United Paragon Mining 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 |
11
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
3
|
1
|
|
| Cash Equivalents |
11
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
3
|
1
|
|
| Total Receivables |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
17
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
16
|
17
|
5
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
45
|
34
|
35
|
23
|
24
|
18
|
1
|
0
|
3
|
1
|
|
| PP&E Net |
544
|
995
|
995
|
995
|
994
|
994
|
994
|
994
|
994
|
994
|
|
| Other Long-Term Assets |
532
|
85
|
85
|
98
|
107
|
124
|
135
|
135
|
125
|
126
|
|
| Total Assets |
1 121
N/A
|
1 114
-1%
|
1 114
+0%
|
1 116
+0%
|
1 126
+1%
|
1 135
+1%
|
1 130
0%
|
1 130
0%
|
1 122
-1%
|
1 120
0%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
803
|
974
|
1 025
|
1 086
|
1 143
|
1 210
|
1 296
|
1 394
|
1 494
|
1 516
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
829
|
1 000
|
1 051
|
1 112
|
1 169
|
1 236
|
1 322
|
1 420
|
1 520
|
1 542
|
|
| Long-Term Debt |
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Liabilities |
950
N/A
|
1 001
+5%
|
1 052
+5%
|
1 113
+6%
|
1 170
+5%
|
1 237
+6%
|
1 323
+7%
|
1 421
+7%
|
1 522
+7%
|
1 543
+1%
|
|
| Equity | |||||||||||
| Common Stock |
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
2 613
|
|
| Retained Earnings |
2 462
|
2 520
|
2 572
|
2 631
|
2 678
|
2 736
|
2 827
|
2 925
|
3 033
|
3 056
|
|
| Additional Paid In Capital |
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
|
| Other Equity |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
171
N/A
|
113
-34%
|
62
-45%
|
3
-95%
|
44
N/A
|
102
-132%
|
193
-89%
|
291
-51%
|
399
-37%
|
423
-6%
|
|
| Total Liabilities & Equity |
1 121
N/A
|
1 114
-1%
|
1 114
+0%
|
1 116
+0%
|
1 126
+1%
|
1 135
+1%
|
1 130
0%
|
1 130
0%
|
1 122
-1%
|
1 120
0%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
261 315
|
|