I3 Energy PLC
LSE:I3E
Balance Sheet
Balance Sheet Decomposition
I3 Energy PLC
Current Assets | 47.8m |
Cash & Short-Term Investments | 23.5m |
Receivables | 17.8m |
Other Current Assets | 6.5m |
Non-Current Assets | 268.8m |
PP&E | 268.8m |
Current Liabilities | 45m |
Accounts Payable | 5.8m |
Accrued Liabilities | 20.9m |
Other Current Liabilities | 18.3m |
Non-Current Liabilities | 108.6m |
Other Non-Current Liabilities | 108.6m |
Balance Sheet
I3 Energy PLC
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
0
|
1
|
1
|
19
|
6
|
15
|
17
|
24
|
|
Cash |
0
|
1
|
1
|
19
|
6
|
15
|
17
|
24
|
|
Total Receivables |
0
|
0
|
0
|
0
|
7
|
23
|
32
|
18
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
6
|
22
|
27
|
13
|
|
Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
6
|
5
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
2
|
3
|
4
|
5
|
|
Total Current Assets |
0
|
1
|
1
|
19
|
15
|
42
|
55
|
48
|
|
PP&E Net |
2
|
4
|
6
|
47
|
157
|
274
|
299
|
269
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
274
|
299
|
269
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
26
|
61
|
98
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Assets |
2
N/A
|
5
+167%
|
6
+38%
|
66
+918%
|
174
+164%
|
316
+82%
|
353
+12%
|
317
-10%
|
|
Liabilities | |||||||||
Accounts Payable |
0
|
1
|
0
|
12
|
8
|
5
|
17
|
6
|
|
Accrued Liabilities |
0
|
1
|
1
|
6
|
5
|
14
|
27
|
21
|
|
Short-Term Debt |
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
14
|
|
Other Current Liabilities |
0
|
0
|
0
|
0
|
1
|
4
|
15
|
4
|
|
Total Current Liabilities |
2
|
4
|
2
|
18
|
14
|
23
|
87
|
45
|
|
Long-Term Debt |
0
|
0
|
0
|
13
|
18
|
24
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
7
|
12
|
10
|
|
Other Liabilities |
0
|
0
|
0
|
3
|
69
|
124
|
90
|
99
|
|
Total Liabilities |
2
N/A
|
4
+100%
|
2
-58%
|
34
+1 780%
|
101
+195%
|
178
+76%
|
188
+6%
|
154
-19%
|
|
Equity | |||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
0
|
3
|
5
|
1
|
12
|
92
|
108
|
159
|
|
Additional Paid In Capital |
0
|
4
|
9
|
33
|
62
|
44
|
49
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
8
|
4
|
|
Total Equity |
0
N/A
|
0
N/A
|
5
+1 142%
|
32
+580%
|
73
+131%
|
138
+89%
|
165
+19%
|
163
-1%
|
|
Total Liabilities & Equity |
2
N/A
|
5
+167%
|
6
+38%
|
66
+918%
|
174
+164%
|
316
+82%
|
353
+12%
|
317
-10%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
26
|
26
|
41
|
108
|
700
|
1 126
|
1 193
|
1 202
|