Athabasca Minerals Inc
XTSX:AMI
Balance Sheet
Balance Sheet Decomposition
Athabasca Minerals Inc
Athabasca Minerals Inc
Balance Sheet
Athabasca Minerals Inc
| Nov-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
0
|
1
|
3
|
4
|
3
|
5
|
2
|
2
|
3
|
1
|
|
| Cash |
0
|
1
|
3
|
4
|
3
|
5
|
2
|
2
|
3
|
1
|
|
| Total Receivables |
5
|
7
|
6
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
|
| Accounts Receivables |
5
|
7
|
5
|
2
|
1
|
2
|
1
|
0
|
1
|
1
|
|
| Other Receivables |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Inventory |
7
|
9
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| Other Current Assets |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
13
|
18
|
12
|
8
|
7
|
8
|
4
|
3
|
5
|
3
|
|
| PP&E Net |
16
|
16
|
15
|
14
|
10
|
8
|
7
|
7
|
13
|
8
|
|
| PP&E Gross |
16
|
16
|
15
|
0
|
0
|
0
|
7
|
7
|
13
|
8
|
|
| Accumulated Depreciation |
3
|
0
|
5
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
|
| Intangible Assets |
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
0
|
23
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
1
|
1
|
|
| Other Assets |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
36
N/A
|
40
+12%
|
30
-26%
|
24
-19%
|
19
-19%
|
20
+5%
|
18
-10%
|
19
+1%
|
21
+13%
|
37
+77%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
5
|
4
|
2
|
0
|
1
|
0
|
1
|
1
|
2
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
3
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
|
| Total Current Liabilities |
7
|
7
|
4
|
2
|
1
|
3
|
1
|
2
|
3
|
4
|
|
| Long-Term Debt |
6
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Deferred Income Tax |
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
|
| Total Liabilities |
16
N/A
|
13
-19%
|
9
-28%
|
6
-39%
|
4
-35%
|
6
+54%
|
4
-29%
|
5
+34%
|
6
+8%
|
8
+46%
|
|
| Equity | |||||||||||
| Common Stock |
7
|
13
|
13
|
13
|
13
|
14
|
17
|
19
|
23
|
24
|
|
| Retained Earnings |
11
|
10
|
3
|
0
|
2
|
5
|
7
|
11
|
13
|
1
|
|
| Additional Paid In Capital |
2
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Equity |
20
N/A
|
27
+36%
|
20
-25%
|
18
-10%
|
16
-14%
|
15
-7%
|
14
-3%
|
13
-8%
|
15
+15%
|
29
+89%
|
|
| Total Liabilities & Equity |
36
N/A
|
40
+12%
|
30
-26%
|
24
-19%
|
19
-19%
|
20
+5%
|
18
-10%
|
19
+1%
|
21
+13%
|
37
+77%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
28
|
33
|
33
|
33
|
33
|
40
|
45
|
59
|
77
|
79
|
|