SIMEC Atlantis Energy Ltd
LSE:SAE
SIMEC Atlantis Energy Ltd
LSE:SAE
Price:
2.75
GBX
1.85%
Market Closed
Market Cap:
£19.9m
Balance Sheet
Balance Sheet Decomposition
SIMEC Atlantis Energy Ltd
SIMEC Atlantis Energy Ltd
Balance Sheet Decomposition is not available for
SIMEC Atlantis Energy Ltd
SIMEC Atlantis Energy Ltd
Balance Sheet
SIMEC Atlantis Energy Ltd
SIMEC Atlantis Energy Ltd
Currency: GBP
| 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 |
2
|
5
|
1
|
1
|
14
|
10
|
9
|
4
|
8
|
4
|
4
|
3
|
3
|
3
|
5
|
|
| Cash |
2
|
5
|
1
|
0
|
0
|
10
|
9
|
4
|
8
|
4
|
4
|
3
|
3
|
3
|
5
|
|
| Cash Equivalents |
0
|
0
|
0
|
1
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Receivables |
2
|
0
|
0
|
1
|
2
|
4
|
3
|
1
|
2
|
7
|
2
|
1
|
3
|
2
|
13
|
|
| Accounts Receivables |
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
1
|
6
|
2
|
0
|
1
|
2
|
3
|
|
| Other Receivables |
2
|
0
|
0
|
0
|
0
|
4
|
3
|
1
|
2
|
1
|
0
|
0
|
1
|
0
|
10
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
9
|
10
|
|
| Other Current Assets |
0
|
0
|
0
|
18
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
|
| Total Current Assets |
4
|
5
|
1
|
20
|
16
|
18
|
15
|
9
|
14
|
13
|
10
|
5
|
7
|
16
|
29
|
|
| PP&E Net |
4
|
3
|
2
|
1
|
34
|
41
|
63
|
67
|
142
|
138
|
133
|
78
|
76
|
61
|
37
|
|
| PP&E Gross |
4
|
3
|
2
|
0
|
0
|
41
|
63
|
67
|
142
|
138
|
133
|
78
|
76
|
61
|
37
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
6
|
15
|
23
|
77
|
78
|
0
|
24
|
|
| Intangible Assets |
21
|
22
|
21
|
21
|
21
|
31
|
36
|
34
|
33
|
17
|
15
|
4
|
1
|
1
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
50
|
49
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
28
N/A
|
30
+6%
|
26
-15%
|
42
+65%
|
71
+68%
|
92
+29%
|
115
+26%
|
110
-5%
|
189
+72%
|
168
-11%
|
159
-6%
|
88
-45%
|
85
-4%
|
129
+52%
|
115
-11%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
2
|
1
|
0
|
3
|
9
|
4
|
7
|
1
|
3
|
2
|
1
|
1
|
1
|
7
|
10
|
|
| Accrued Liabilities |
1
|
1
|
1
|
0
|
0
|
4
|
3
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
19
|
0
|
2
|
3
|
6
|
3
|
5
|
6
|
5
|
16
|
12
|
16
|
|
| Other Current Liabilities |
1
|
0
|
1
|
1
|
0
|
3
|
3
|
5
|
7
|
7
|
6
|
5
|
5
|
5
|
0
|
|
| Total Current Liabilities |
3
|
1
|
2
|
22
|
9
|
13
|
15
|
13
|
13
|
14
|
14
|
12
|
23
|
18
|
26
|
|
| Long-Term Debt |
0
|
8
|
9
|
6
|
10
|
17
|
30
|
32
|
39
|
42
|
44
|
45
|
43
|
45
|
44
|
|
| Deferred Income Tax |
0
|
0
|
0
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
4
|
1
|
1
|
6
|
17
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
4
|
5
|
8
|
8
|
7
|
6
|
6
|
2
|
0
|
2
|
5
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
14
|
15
|
15
|
14
|
13
|
12
|
11
|
|
| Total Liabilities |
3
N/A
|
9
+159%
|
11
+23%
|
32
+195%
|
28
-13%
|
39
+39%
|
57
+47%
|
58
+3%
|
77
+32%
|
80
+5%
|
83
+3%
|
73
-12%
|
79
+9%
|
83
+5%
|
93
+12%
|
|
| Equity | ||||||||||||||||
| Common Stock |
49
|
55
|
56
|
55
|
90
|
85
|
91
|
95
|
178
|
188
|
195
|
201
|
201
|
201
|
201
|
|
| Retained Earnings |
29
|
34
|
42
|
44
|
47
|
39
|
40
|
50
|
73
|
107
|
126
|
194
|
203
|
176
|
196
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
10
|
|
| Other Equity |
5
|
0
|
1
|
0
|
0
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Total Equity |
25
N/A
|
21
-14%
|
15
-31%
|
10
-30%
|
43
+320%
|
53
+23%
|
59
+10%
|
52
-11%
|
113
+117%
|
88
-22%
|
76
-13%
|
15
-80%
|
5
-64%
|
46
+753%
|
22
-51%
|
|
| Total Liabilities & Equity |
28
N/A
|
30
+6%
|
26
-15%
|
42
+65%
|
71
+68%
|
92
+29%
|
115
+26%
|
110
-5%
|
189
+72%
|
168
-11%
|
159
-6%
|
88
-45%
|
85
-4%
|
129
+52%
|
115
-11%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
77
|
77
|
77
|
77
|
89
|
105
|
117
|
126
|
366
|
429
|
494
|
723
|
723
|
723
|
723
|
|
Switch to:
Switch to:
See Also
Discover More
