Malin Corporation PLC
ISEQ:MLC
Balance Sheet
Balance Sheet Decomposition
Malin Corporation PLC
Malin Corporation PLC
Balance Sheet
Malin Corporation PLC
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
223
|
97
|
47
|
25
|
43
|
28
|
16
|
33
|
174
|
|
| Cash |
223
|
97
|
47
|
25
|
43
|
28
|
16
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
174
|
|
| Total Receivables |
0
|
15
|
17
|
15
|
9
|
6
|
8
|
5
|
1
|
|
| Accounts Receivables |
0
|
13
|
11
|
10
|
6
|
4
|
5
|
0
|
0
|
|
| Other Receivables |
0
|
2
|
6
|
6
|
3
|
1
|
2
|
5
|
0
|
|
| Inventory |
0
|
14
|
14
|
14
|
11
|
11
|
12
|
0
|
0
|
|
| Other Current Assets |
0
|
4
|
5
|
3
|
5
|
20
|
13
|
0
|
0
|
|
| Total Current Assets |
223
|
129
|
83
|
57
|
69
|
64
|
48
|
38
|
175
|
|
| PP&E Net |
0
|
12
|
12
|
11
|
11
|
11
|
10
|
0
|
0
|
|
| PP&E Gross |
0
|
12
|
12
|
11
|
11
|
11
|
10
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
1
|
3
|
5
|
6
|
7
|
8
|
0
|
1
|
|
| Intangible Assets |
0
|
30
|
41
|
27
|
26
|
24
|
19
|
0
|
0
|
|
| Goodwill |
0
|
21
|
17
|
13
|
11
|
11
|
11
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
7
|
0
|
0
|
3
|
1
|
5
|
6
|
|
| Long-Term Investments |
105
|
230
|
242
|
199
|
147
|
158
|
282
|
187
|
109
|
|
| Other Long-Term Assets |
0
|
1
|
2
|
2
|
1
|
2
|
1
|
3
|
4
|
|
| Other Assets |
0
|
21
|
17
|
13
|
11
|
11
|
11
|
0
|
0
|
|
| Total Assets |
328
N/A
|
424
+29%
|
403
-5%
|
308
-24%
|
264
-14%
|
272
+3%
|
371
+36%
|
228
-38%
|
288
+26%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
6
|
7
|
8
|
6
|
4
|
6
|
0
|
0
|
|
| Accrued Liabilities |
0
|
6
|
10
|
8
|
10
|
11
|
6
|
2
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
7
|
5
|
6
|
18
|
14
|
14
|
0
|
0
|
|
| Other Current Liabilities |
0
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
23
|
22
|
22
|
34
|
29
|
26
|
3
|
1
|
|
| Long-Term Debt |
0
|
28
|
63
|
58
|
55
|
56
|
42
|
0
|
0
|
|
| Deferred Income Tax |
0
|
8
|
9
|
7
|
5
|
5
|
8
|
4
|
4
|
|
| Minority Interest |
0
|
16
|
22
|
14
|
10
|
10
|
10
|
0
|
0
|
|
| Other Liabilities |
0
|
1
|
1
|
0
|
0
|
4
|
5
|
3
|
0
|
|
| Total Liabilities |
0
N/A
|
75
N/A
|
117
+56%
|
101
-14%
|
104
+3%
|
103
-1%
|
91
-12%
|
9
-90%
|
5
-48%
|
|
| Equity | ||||||||||
| Common Stock |
328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
39
|
107
|
126
|
50
|
59
|
171
|
107
|
170
|
|
| Additional Paid In Capital |
0
|
388
|
393
|
81
|
110
|
111
|
113
|
113
|
113
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
0
|
|
| Total Equity |
328
N/A
|
349
+6%
|
286
-18%
|
207
-28%
|
161
-23%
|
169
+5%
|
280
+66%
|
219
-22%
|
283
+29%
|
|
| Total Liabilities & Equity |
328
N/A
|
424
+29%
|
403
-5%
|
308
-24%
|
264
-14%
|
272
+3%
|
371
+36%
|
228
-38%
|
288
+26%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
32
|
43
|
43
|
46
|
49
|
49
|
49
|
37
|
34
|
|