Flame Acquisition Corp
NYSE:SOC
Balance Sheet
Balance Sheet Decomposition
Flame Acquisition Corp
Flame Acquisition Corp
Balance Sheet
Flame Acquisition Corp
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
300
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
300
|
|
| Inventory |
20
|
15
|
17
|
16
|
15
|
|
| Other Current Assets |
0
|
1
|
0
|
0
|
40
|
|
| Total Current Assets |
20
|
15
|
17
|
16
|
355
|
|
| PP&E Net |
2 109
|
2 114
|
698
|
695
|
1 212
|
|
| PP&E Gross |
2 109
|
2 114
|
698
|
695
|
1 212
|
|
| Accumulated Depreciation |
2 286
|
2 287
|
3 692
|
3 693
|
0
|
|
| Other Long-Term Assets |
0
|
288
|
291
|
64
|
16
|
|
| Total Assets |
2 129
N/A
|
2 129
0%
|
715
-66%
|
712
0%
|
1 583
+122%
|
|
| Liabilities | ||||||
| Accounts Payable |
2
|
6
|
15
|
22
|
17
|
|
| Accrued Liabilities |
10
|
14
|
6
|
3
|
69
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
35
|
|
| Total Current Liabilities |
12
|
19
|
16
|
18
|
121
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
834
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
305
|
329
|
336
|
355
|
244
|
|
| Total Liabilities |
317
N/A
|
348
+10%
|
352
+1%
|
373
+6%
|
1 199
+222%
|
|
| Equity | ||||||
| Common Stock |
0
|
288
|
290
|
64
|
0
|
|
| Retained Earnings |
0
|
13
|
18
|
56
|
698
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1 082
|
|
| Other Equity |
1 812
|
1 781
|
363
|
339
|
0
|
|
| Total Equity |
1 812
N/A
|
1 781
-2%
|
363
-80%
|
339
-7%
|
384
+13%
|
|
| Total Liabilities & Equity |
2 129
N/A
|
2 129
0%
|
715
-66%
|
712
0%
|
1 583
+122%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
60
|
60
|
60
|
60
|
89
|
|