Cool Company Ltd
OSE:CLCO
Balance Sheet
Balance Sheet Decomposition
Cool Company Ltd
Cool Company Ltd
Balance Sheet
Cool Company Ltd
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
34
|
129
|
133
|
165
|
|
| Cash Equivalents |
34
|
129
|
133
|
165
|
|
| Total Receivables |
2
|
11
|
11
|
2
|
|
| Accounts Receivables |
1
|
8
|
0
|
0
|
|
| Other Receivables |
1
|
3
|
0
|
0
|
|
| Inventory |
0
|
1
|
4
|
4
|
|
| Other Current Assets |
44
|
4
|
6
|
6
|
|
| Total Current Assets |
79
|
145
|
154
|
177
|
|
| PP&E Net |
1 386
|
1 894
|
1 886
|
2 049
|
|
| PP&E Gross |
1 386
|
1 894
|
1 886
|
2 049
|
|
| Accumulated Depreciation |
300
|
45
|
112
|
179
|
|
| Intangible Assets |
0
|
8
|
9
|
7
|
|
| Long-Term Investments |
0
|
0
|
1
|
2
|
|
| Other Long-Term Assets |
1
|
10
|
6
|
8
|
|
| Total Assets |
1 467
N/A
|
2 058
+40%
|
2 057
0%
|
2 243
+9%
|
|
| Liabilities | |||||
| Accounts Payable |
2
|
3
|
12
|
20
|
|
| Accrued Liabilities |
60
|
52
|
43
|
35
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
339
|
180
|
194
|
142
|
|
| Other Current Liabilities |
17
|
44
|
43
|
47
|
|
| Total Current Liabilities |
418
|
279
|
293
|
244
|
|
| Long-Term Debt |
292
|
958
|
867
|
1 164
|
|
| Minority Interest |
175
|
69
|
71
|
0
|
|
| Other Liabilities |
14
|
106
|
90
|
74
|
|
| Total Liabilities |
898
N/A
|
1 412
+57%
|
1 321
-6%
|
1 482
+12%
|
|
| Equity | |||||
| Common Stock |
1
|
54
|
54
|
54
|
|
| Retained Earnings |
212
|
86
|
173
|
197
|
|
| Additional Paid In Capital |
780
|
507
|
509
|
511
|
|
| Other Equity |
0
|
0
|
0
|
0
|
|
| Total Equity |
569
N/A
|
647
+14%
|
736
+14%
|
762
+4%
|
|
| Total Liabilities & Equity |
1 467
N/A
|
2 058
+40%
|
2 057
0%
|
2 243
+9%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
54
|
54
|
54
|
54
|
|