Golden MV Holdings Inc
XPHS:HVN
Balance Sheet
Balance Sheet Decomposition
Golden MV Holdings Inc
Golden MV Holdings Inc
Balance Sheet
Golden MV Holdings Inc
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
85
|
446
|
796
|
501
|
1 166
|
1 338
|
1 924
|
919
|
981
|
506
|
|
| Cash |
85
|
446
|
796
|
501
|
1 166
|
1 338
|
1 718
|
716
|
981
|
406
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
206
|
203
|
0
|
100
|
|
| Short-Term Investments |
30
|
0
|
0
|
0
|
1 630
|
205
|
206
|
203
|
0
|
0
|
|
| Total Receivables |
550
|
684
|
4 325
|
6 969
|
12 632
|
13 370
|
13 912
|
16 282
|
16 423
|
14 981
|
|
| Accounts Receivables |
0
|
0
|
0
|
1 396
|
1 422
|
2 259
|
4 364
|
2 032
|
2 326
|
8 774
|
|
| Other Receivables |
0
|
0
|
0
|
5 572
|
11 210
|
11 111
|
9 548
|
14 250
|
14 097
|
6 208
|
|
| Inventory |
218
|
345
|
4 729
|
6 445
|
7 785
|
7 556
|
7 291
|
6 615
|
6 500
|
6 757
|
|
| Other Current Assets |
9
|
8
|
689
|
1 233
|
1 487
|
1 053
|
1 211
|
751
|
610
|
2 247
|
|
| Total Current Assets |
892
|
1 482
|
10 539
|
15 148
|
24 700
|
23 523
|
24 339
|
24 567
|
24 514
|
24 492
|
|
| PP&E Net |
25
|
142
|
278
|
330
|
360
|
314
|
296
|
257
|
226
|
385
|
|
| PP&E Gross |
25
|
142
|
278
|
330
|
360
|
314
|
296
|
257
|
226
|
385
|
|
| Accumulated Depreciation |
58
|
70
|
138
|
210
|
316
|
419
|
502
|
574
|
621
|
653
|
|
| Note Receivable |
0
|
986
|
1 932
|
2 256
|
2 337
|
2 541
|
2 076
|
3 090
|
3 088
|
2 068
|
|
| Long-Term Investments |
41
|
267
|
418
|
587
|
101
|
76
|
76
|
76
|
76
|
8 759
|
|
| Other Long-Term Assets |
0
|
0
|
39
|
62
|
93
|
101
|
38
|
48
|
42
|
46
|
|
| Total Assets |
1 787
N/A
|
2 878
+61%
|
13 205
+359%
|
18 384
+39%
|
27 590
+50%
|
26 555
-4%
|
26 826
+1%
|
28 038
+5%
|
27 946
0%
|
35 750
+28%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
66
|
151
|
2 348
|
3 342
|
3 221
|
1 188
|
1 184
|
1 121
|
1 362
|
1 666
|
|
| Accrued Liabilities |
3
|
8
|
303
|
553
|
582
|
527
|
581
|
521
|
517
|
551
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
6
|
0
|
606
|
1 170
|
2 821
|
2 122
|
2 976
|
3 232
|
802
|
1 856
|
|
| Other Current Liabilities |
866
|
400
|
3 458
|
4 951
|
5 597
|
5 696
|
4 902
|
5 170
|
4 335
|
12 695
|
|
| Total Current Liabilities |
941
|
560
|
6 714
|
10 016
|
12 221
|
9 534
|
9 643
|
10 044
|
7 016
|
16 769
|
|
| Long-Term Debt |
3
|
500
|
896
|
826
|
4 821
|
5 103
|
3 884
|
3 193
|
4 473
|
3 220
|
|
| Deferred Income Tax |
256
|
302
|
812
|
998
|
1 134
|
1 153
|
940
|
1 050
|
1 181
|
1 256
|
|
| Other Liabilities |
152
|
198
|
267
|
465
|
788
|
926
|
975
|
1 058
|
1 159
|
837
|
|
| Total Liabilities |
1 352
N/A
|
1 560
+15%
|
8 690
+457%
|
12 305
+42%
|
18 965
+54%
|
16 715
-12%
|
15 442
-8%
|
15 346
-1%
|
13 829
-10%
|
22 081
+60%
|
|
| Equity | |||||||||||
| Common Stock |
20
|
494
|
644
|
644
|
644
|
644
|
644
|
644
|
644
|
644
|
|
| Retained Earnings |
417
|
197
|
896
|
2 459
|
5 027
|
6 246
|
7 784
|
9 077
|
10 494
|
10 024
|
|
| Additional Paid In Capital |
0
|
629
|
2 970
|
2 970
|
2 970
|
2 970
|
2 970
|
2 970
|
2 970
|
2 970
|
|
| Unrealized Security Profit/Loss |
0
|
2
|
5
|
6
|
16
|
21
|
15
|
0
|
9
|
30
|
|
| Total Equity |
435
N/A
|
1 318
+203%
|
4 516
+243%
|
6 079
+35%
|
8 624
+42%
|
9 840
+14%
|
11 384
+16%
|
12 692
+11%
|
14 117
+11%
|
13 668
-3%
|
|
| Total Liabilities & Equity |
1 787
N/A
|
2 878
+61%
|
13 205
+359%
|
18 384
+39%
|
27 590
+50%
|
26 555
-4%
|
26 826
+1%
|
28 038
+5%
|
27 946
0%
|
35 750
+28%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
420
|
494
|
644
|
644
|
644
|
644
|
644
|
644
|
644
|
644
|
|