Serabi Gold PLC
LSE:SRB
Balance Sheet
Balance Sheet Decomposition
Serabi Gold PLC
Serabi Gold PLC
Balance Sheet
Serabi Gold PLC
| Dec-2006 | Dec-2007 | Dec-2008 | 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 |
4
|
19
|
2
|
4
|
9
|
1
|
3
|
4
|
10
|
2
|
4
|
4
|
9
|
14
|
7
|
12
|
7
|
12
|
22
|
|
| Cash Equivalents |
4
|
19
|
2
|
4
|
9
|
1
|
3
|
4
|
10
|
2
|
4
|
4
|
9
|
14
|
7
|
12
|
7
|
12
|
22
|
|
| Total Receivables |
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
3
|
3
|
|
| Accounts Receivables |
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
2
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Inventory |
2
|
3
|
1
|
1
|
1
|
1
|
1
|
4
|
8
|
7
|
8
|
7
|
9
|
7
|
7
|
7
|
9
|
13
|
13
|
|
| Other Current Assets |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
4
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Total Current Assets |
9
|
26
|
5
|
7
|
11
|
3
|
4
|
9
|
27
|
18
|
17
|
16
|
23
|
25
|
17
|
24
|
23
|
30
|
40
|
|
| PP&E Net |
29
|
39
|
37
|
42
|
44
|
45
|
44
|
61
|
66
|
49
|
55
|
73
|
70
|
66
|
57
|
65
|
72
|
79
|
77
|
|
| PP&E Gross |
29
|
39
|
37
|
42
|
44
|
45
|
44
|
61
|
66
|
49
|
55
|
73
|
70
|
66
|
57
|
65
|
72
|
79
|
77
|
|
| Accumulated Depreciation |
2
|
5
|
7
|
13
|
15
|
16
|
16
|
15
|
14
|
15
|
26
|
35
|
39
|
45
|
40
|
43
|
51
|
57
|
49
|
|
| Goodwill |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
1
|
1
|
1
|
5
|
6
|
8
|
|
| Other Assets |
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
39
N/A
|
67
+70%
|
44
-35%
|
49
+13%
|
55
+12%
|
48
-12%
|
48
0%
|
70
+45%
|
93
+34%
|
66
-29%
|
76
+14%
|
93
+22%
|
96
+4%
|
93
-3%
|
76
-18%
|
91
+19%
|
100
+11%
|
115
+15%
|
125
+8%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
2
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
4
|
3
|
3
|
4
|
4
|
|
| Accrued Liabilities |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
4
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
16
|
11
|
2
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
0
|
5
|
1
|
1
|
1
|
1
|
3
|
4
|
7
|
9
|
0
|
1
|
1
|
0
|
|
| Other Current Liabilities |
1
|
1
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
1
|
1
|
7
|
14
|
14
|
1
|
1
|
1
|
1
|
1
|
|
| Total Current Liabilities |
5
|
5
|
4
|
4
|
8
|
3
|
7
|
7
|
22
|
16
|
8
|
15
|
22
|
25
|
16
|
6
|
12
|
16
|
16
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
15
|
2
|
2
|
2
|
3
|
5
|
7
|
5
|
|
| Total Liabilities |
6
N/A
|
6
+4%
|
5
-17%
|
6
+13%
|
11
+75%
|
5
-53%
|
9
+81%
|
10
+8%
|
26
+171%
|
20
-25%
|
12
-37%
|
32
+157%
|
27
-15%
|
28
+2%
|
18
-34%
|
11
-42%
|
19
+73%
|
22
+20%
|
21
-8%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
19
|
25
|
25
|
27
|
28
|
29
|
31
|
60
|
62
|
5
|
6
|
6
|
9
|
9
|
9
|
11
|
11
|
11
|
11
|
|
| Retained Earnings |
2
|
2
|
13
|
22
|
28
|
33
|
38
|
44
|
44
|
81
|
87
|
85
|
79
|
83
|
91
|
101
|
100
|
107
|
135
|
|
| Additional Paid In Capital |
15
|
33
|
33
|
36
|
41
|
48
|
50
|
54
|
68
|
0
|
2
|
2
|
22
|
22
|
22
|
36
|
36
|
36
|
36
|
|
| Other Equity |
0
|
4
|
8
|
2
|
4
|
1
|
5
|
11
|
19
|
39
|
31
|
31
|
41
|
48
|
64
|
69
|
66
|
62
|
78
|
|
| Total Equity |
33
N/A
|
60
+82%
|
38
-37%
|
43
+13%
|
44
+3%
|
43
-2%
|
39
-9%
|
60
+53%
|
67
+11%
|
47
-30%
|
63
+35%
|
61
-4%
|
69
+14%
|
66
-5%
|
58
-12%
|
80
+38%
|
82
+2%
|
93
+14%
|
104
+12%
|
|
| Total Liabilities & Equity |
39
N/A
|
67
+70%
|
44
-35%
|
49
+13%
|
55
+12%
|
48
-12%
|
48
0%
|
70
+45%
|
93
+34%
|
66
-29%
|
76
+14%
|
93
+22%
|
96
+4%
|
93
-3%
|
76
-18%
|
91
+19%
|
100
+11%
|
115
+15%
|
125
+8%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
2
|
2
|
3
|
5
|
23
|
33
|
33
|
35
|
35
|
59
|
59
|
59
|
76
|
76
|
76
|
76
|
|