Scorpio Gold Corp
XTSX:SGN
Balance Sheet
Balance Sheet Decomposition
Scorpio Gold Corp
Scorpio Gold Corp
Balance Sheet
Scorpio Gold Corp
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
0
|
3
|
2
|
2
|
3
|
1
|
2
|
4
|
1
|
1
|
2
|
4
|
0
|
0
|
0
|
0
|
|
| Cash |
0
|
3
|
2
|
2
|
3
|
1
|
2
|
4
|
1
|
1
|
2
|
4
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
12
|
16
|
10
|
11
|
7
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
12
|
1
|
1
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
4
|
3
|
16
|
30
|
17
|
14
|
14
|
4
|
3
|
4
|
6
|
1
|
1
|
1
|
0
|
|
| PP&E Net |
2
|
28
|
50
|
64
|
40
|
19
|
8
|
8
|
8
|
8
|
5
|
6
|
5
|
6
|
6
|
7
|
|
| PP&E Gross |
2
|
28
|
50
|
64
|
40
|
19
|
8
|
8
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
7
|
|
| Accumulated Depreciation |
0
|
0
|
2
|
11
|
38
|
0
|
103
|
106
|
0
|
0
|
0
|
0
|
95
|
18
|
18
|
19
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
9
|
6
|
7
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
8
|
8
|
8
|
8
|
10
|
|
| Total Assets |
5
N/A
|
41
+736%
|
59
+43%
|
87
+49%
|
77
-12%
|
41
-47%
|
27
-33%
|
28
+0%
|
18
-36%
|
17
-6%
|
15
-7%
|
19
+23%
|
14
-27%
|
14
+5%
|
15
+2%
|
17
+17%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
0
|
1
|
3
|
4
|
5
|
5
|
6
|
4
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
7
|
5
|
5
|
3
|
0
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
2
|
1
|
9
|
10
|
10
|
9
|
6
|
6
|
7
|
7
|
1
|
1
|
1
|
1
|
6
|
3
|
|
| Long-Term Debt |
0
|
7
|
0
|
11
|
6
|
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
7
|
6
|
9
|
7
|
1
|
3
|
2
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
3
|
5
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
8
|
6
|
6
|
6
|
14
|
|
| Total Liabilities |
2
N/A
|
17
+898%
|
20
+16%
|
34
+68%
|
29
-15%
|
13
-54%
|
14
+7%
|
15
+2%
|
8
-42%
|
8
-9%
|
6
-25%
|
8
+45%
|
7
-13%
|
10
+31%
|
12
+24%
|
17
+41%
|
|
| Equity | |||||||||||||||||
| Common Stock |
4
|
23
|
44
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
53
|
54
|
61
|
61
|
72
|
|
| Retained Earnings |
2
|
5
|
6
|
2
|
4
|
24
|
38
|
38
|
42
|
42
|
48
|
49
|
54
|
56
|
58
|
72
|
|
| Additional Paid In Capital |
1
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
0
|
|
| Total Equity |
3
N/A
|
24
+646%
|
39
+64%
|
53
+38%
|
48
-10%
|
28
-42%
|
13
-52%
|
13
-2%
|
9
-28%
|
9
-3%
|
10
+7%
|
11
+9%
|
6
-39%
|
5
-25%
|
3
-43%
|
0
-87%
|
|
| Total Liabilities & Equity |
5
N/A
|
41
+736%
|
59
+43%
|
87
+49%
|
77
-12%
|
41
-47%
|
27
-33%
|
28
+0%
|
18
-36%
|
17
-6%
|
15
-7%
|
19
+23%
|
14
-27%
|
14
+5%
|
15
+2%
|
17
+17%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
19
|
39
|
57
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
12
|
13
|
23
|
27
|
131
|
|