Shelf Drilling Ltd
OSE:SHLF
Balance Sheet
Balance Sheet Decomposition
Shelf Drilling Ltd
Shelf Drilling Ltd
Balance Sheet
Shelf Drilling Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
116
|
213
|
85
|
91
|
26
|
73
|
232
|
141
|
98
|
152
|
|
| Cash Equivalents |
116
|
213
|
85
|
91
|
26
|
73
|
232
|
141
|
98
|
152
|
|
| Total Receivables |
166
|
133
|
141
|
146
|
160
|
131
|
138
|
178
|
232
|
230
|
|
| Accounts Receivables |
153
|
118
|
131
|
136
|
146
|
120
|
128
|
165
|
229
|
224
|
|
| Other Receivables |
13
|
14
|
10
|
10
|
14
|
11
|
10
|
12
|
3
|
6
|
|
| Other Current Assets |
119
|
88
|
94
|
84
|
65
|
132
|
66
|
78
|
89
|
102
|
|
| Total Current Assets |
400
|
434
|
319
|
321
|
251
|
336
|
437
|
396
|
419
|
484
|
|
| PP&E Net |
945
|
1 031
|
1 250
|
1 215
|
1 323
|
1 081
|
1 044
|
1 489
|
1 499
|
1 437
|
|
| PP&E Gross |
945
|
1 031
|
1 250
|
1 215
|
1 323
|
1 081
|
1 044
|
1 489
|
1 499
|
1 437
|
|
| Accumulated Depreciation |
230
|
296
|
371
|
423
|
479
|
509
|
556
|
612
|
690
|
705
|
|
| Note Receivable |
4
|
4
|
10
|
24
|
27
|
33
|
0
|
35
|
30
|
25
|
|
| Long-Term Investments |
3
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
133
|
115
|
100
|
84
|
99
|
67
|
136
|
126
|
8
|
9
|
|
| Total Assets |
1 484
N/A
|
1 586
+7%
|
1 683
+6%
|
1 646
-2%
|
1 700
+3%
|
1 516
-11%
|
1 618
+7%
|
2 046
+27%
|
2 099
+3%
|
2 077
-1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
90
|
71
|
95
|
84
|
79
|
67
|
69
|
114
|
116
|
94
|
|
| Accrued Liabilities |
41
|
33
|
29
|
47
|
61
|
53
|
59
|
78
|
70
|
72
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
16
|
65
|
0
|
0
|
0
|
0
|
0
|
83
|
120
|
|
| Other Current Liabilities |
22
|
15
|
21
|
6
|
14
|
27
|
31
|
10
|
44
|
57
|
|
| Total Current Liabilities |
153
|
135
|
210
|
137
|
154
|
147
|
159
|
202
|
313
|
343
|
|
| Long-Term Debt |
878
|
1 038
|
775
|
888
|
925
|
1 024
|
1 193
|
1 437
|
1 243
|
1 237
|
|
| Deferred Income Tax |
9
|
9
|
4
|
4
|
5
|
6
|
7
|
10
|
9
|
4
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
70
|
0
|
|
| Other Liabilities |
34
|
25
|
18
|
26
|
55
|
51
|
45
|
82
|
132
|
65
|
|
| Total Liabilities |
1 073
N/A
|
1 206
+12%
|
1 008
-16%
|
1 055
+5%
|
1 139
+8%
|
1 227
+8%
|
1 404
+14%
|
1 811
+29%
|
1 767
-2%
|
1 649
-7%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
167
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
|
| Retained Earnings |
54
|
83
|
155
|
291
|
440
|
715
|
794
|
823
|
830
|
749
|
|
| Additional Paid In Capital |
464
|
463
|
663
|
881
|
1 000
|
1 003
|
1 006
|
1 057
|
1 160
|
1 175
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
411
N/A
|
379
-8%
|
675
+78%
|
591
-12%
|
561
-5%
|
289
-49%
|
214
-26%
|
236
+10%
|
332
+41%
|
428
+29%
|
|
| Total Liabilities & Equity |
1 484
N/A
|
1 586
+7%
|
1 683
+6%
|
1 646
-2%
|
1 700
+3%
|
1 516
-11%
|
1 618
+7%
|
2 046
+27%
|
2 099
+3%
|
2 077
-1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
83
|
83
|
83
|
111
|
137
|
136
|
137
|
176
|
214
|
256
|
|