FLEX LNG Ltd
OSE:FLNG
Balance Sheet
Balance Sheet Decomposition
FLEX LNG Ltd
FLEX LNG Ltd
Balance Sheet
FLEX LNG Ltd
| Dec-2007 | Dec-2008 | Dec-2009 | 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 |
14
|
50
|
26
|
10
|
15
|
6
|
2
|
7
|
4
|
1
|
10
|
55
|
129
|
129
|
201
|
332
|
410
|
437
|
|
| Cash Equivalents |
14
|
50
|
26
|
10
|
15
|
6
|
2
|
7
|
4
|
1
|
10
|
55
|
129
|
129
|
201
|
332
|
410
|
437
|
|
| Total Receivables |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
14
|
15
|
8
|
20
|
26
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
12
|
7
|
13
|
21
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
3
|
1
|
7
|
4
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
6
|
5
|
5
|
5
|
|
| Other Current Assets |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
3
|
11
|
3
|
8
|
8
|
7
|
|
| Total Current Assets |
15
|
51
|
27
|
12
|
16
|
7
|
2
|
7
|
4
|
2
|
18
|
60
|
144
|
158
|
225
|
354
|
443
|
474
|
|
| PP&E Net |
193
|
494
|
517
|
432
|
343
|
0
|
211
|
211
|
211
|
212
|
595
|
812
|
1 147
|
1 856
|
2 342
|
2 270
|
2 217
|
2 154
|
|
| PP&E Gross |
193
|
0
|
0
|
432
|
343
|
0
|
211
|
211
|
211
|
212
|
0
|
812
|
1 147
|
1 856
|
2 342
|
2 270
|
2 217
|
2 154
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
86
|
89
|
343
|
0
|
0
|
0
|
0
|
0
|
17
|
46
|
88
|
158
|
230
|
293
|
364
|
|
| Intangible Assets |
0
|
0
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
421
|
350
|
290
|
6
|
56
|
49
|
40
|
|
| Total Assets |
208
N/A
|
545
+162%
|
580
+6%
|
445
-23%
|
358
-19%
|
7
-98%
|
212
+3 021%
|
218
+3%
|
215
-1%
|
214
-1%
|
685
+220%
|
1 294
+89%
|
1 641
+27%
|
2 304
+40%
|
2 573
+12%
|
2 680
+4%
|
2 709
+1%
|
2 669
-1%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
0
|
8
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
2
|
2
|
4
|
3
|
|
| Accrued Liabilities |
0
|
1
|
3
|
3
|
3
|
1
|
0
|
0
|
1
|
1
|
1
|
6
|
7
|
14
|
13
|
21
|
13
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
35
|
64
|
81
|
96
|
104
|
107
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
16
|
50
|
35
|
35
|
33
|
37
|
|
| Total Current Liabilities |
0
|
9
|
3
|
3
|
13
|
1
|
0
|
1
|
1
|
1
|
4
|
35
|
58
|
132
|
132
|
153
|
153
|
159
|
|
| Long-Term Debt |
0
|
0
|
6
|
11
|
29
|
0
|
0
|
7
|
7
|
7
|
160
|
432
|
744
|
1 337
|
1 552
|
1 619
|
1 708
|
1 704
|
|
| Minority Interest |
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
9
+4 150%
|
43
+406%
|
14
-67%
|
42
+198%
|
1
-97%
|
0
-64%
|
8
+1 850%
|
8
-2%
|
8
+8%
|
164
+1 907%
|
467
+184%
|
802
+72%
|
1 469
+83%
|
1 684
+15%
|
1 772
+5%
|
1 862
+5%
|
1 862
+0%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
1
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
558
|
352
|
354
|
357
|
359
|
380
|
368
|
356
|
359
|
296
|
294
|
355
|
277
|
|
| Additional Paid In Capital |
207
|
543
|
552
|
553
|
562
|
562
|
563
|
563
|
563
|
563
|
896
|
1 190
|
1 190
|
1 190
|
1 189
|
1 203
|
1 205
|
904
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
8
|
8
|
4
|
|
| Other Equity |
0
|
8
|
17
|
123
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
184
|
|
| Total Equity |
208
N/A
|
536
+158%
|
537
+0%
|
431
-20%
|
316
-27%
|
6
-98%
|
212
+3 616%
|
210
-1%
|
208
-1%
|
206
-1%
|
520
+153%
|
827
+59%
|
839
+1%
|
835
0%
|
889
+6%
|
907
+2%
|
848
-7%
|
807
-5%
|
|
| Total Liabilities & Equity |
208
N/A
|
545
+162%
|
580
+6%
|
445
-23%
|
358
-19%
|
7
-98%
|
212
+3 021%
|
218
+3%
|
215
-1%
|
214
-1%
|
685
+220%
|
1 294
+89%
|
1 641
+27%
|
2 304
+40%
|
2 573
+12%
|
2 680
+4%
|
2 709
+1%
|
2 669
-1%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
7
|
10
|
11
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
37
|
54
|
54
|
54
|
53
|
54
|
54
|
54
|
|