Lumine Group Inc
XTSX:LMN
Balance Sheet
Balance Sheet Decomposition
Lumine Group Inc
Lumine Group Inc
Balance Sheet
Lumine Group Inc
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
35
|
27
|
67
|
147
|
211
|
|
| Cash |
35
|
27
|
67
|
147
|
211
|
|
| Total Receivables |
116
|
170
|
82
|
176
|
230
|
|
| Accounts Receivables |
50
|
52
|
74
|
145
|
194
|
|
| Other Receivables |
66
|
118
|
8
|
31
|
35
|
|
| Inventory |
0
|
0
|
0
|
1
|
1
|
|
| Other Current Assets |
8
|
10
|
15
|
14
|
12
|
|
| Total Current Assets |
159
|
208
|
164
|
337
|
453
|
|
| PP&E Net |
8
|
7
|
8
|
16
|
15
|
|
| PP&E Gross |
8
|
7
|
0
|
16
|
15
|
|
| Accumulated Depreciation |
12
|
16
|
0
|
13
|
16
|
|
| Intangible Assets |
89
|
103
|
208
|
697
|
717
|
|
| Goodwill |
0
|
0
|
2
|
67
|
82
|
|
| Note Receivable |
6
|
5
|
8
|
7
|
6
|
|
| Other Long-Term Assets |
5
|
5
|
4
|
12
|
16
|
|
| Other Assets |
0
|
0
|
2
|
67
|
82
|
|
| Total Assets |
267
N/A
|
328
+23%
|
394
+20%
|
1 136
+189%
|
1 288
+13%
|
|
| Liabilities | ||||||
| Accounts Payable |
40
|
51
|
65
|
98
|
108
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
3
|
9
|
7
|
|
| Other Current Liabilities |
51
|
73
|
111
|
4 577
|
103
|
|
| Total Current Liabilities |
93
|
126
|
179
|
4 684
|
218
|
|
| Long-Term Debt |
2
|
2
|
23
|
157
|
279
|
|
| Deferred Income Tax |
11
|
17
|
31
|
125
|
107
|
|
| Other Liabilities |
13
|
10
|
7
|
13
|
5
|
|
| Total Liabilities |
120
N/A
|
155
+30%
|
240
+54%
|
4 978
+1 976%
|
610
-88%
|
|
| Equity | ||||||
| Common Stock |
0
|
0
|
0
|
0
|
491
|
|
| Retained Earnings |
0
|
0
|
0
|
2 820
|
17
|
|
| Additional Paid In Capital |
0
|
0
|
163
|
1 016
|
185
|
|
| Other Equity |
147
|
173
|
9
|
6
|
14
|
|
| Total Equity |
147
N/A
|
173
+18%
|
154
-11%
|
3 842
N/A
|
679
N/A
|
|
| Total Liabilities & Equity |
267
N/A
|
328
+23%
|
394
+20%
|
1 136
+189%
|
1 288
+13%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
64
|
64
|
64
|
64
|
257
|
|