Bonterra Energy Corp
OTC:BNEFF
Balance Sheet
Balance Sheet Decomposition
Bonterra Energy Corp
Bonterra Energy Corp
Balance Sheet
Bonterra Energy Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 | |||||||||||||||||||||||||
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
9
|
11
|
6
|
4
|
6
|
6
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
|
| Total Receivables |
3
|
6
|
5
|
7
|
11
|
10
|
11
|
12
|
15
|
17
|
17
|
19
|
27
|
20
|
15
|
21
|
21
|
8
|
22
|
13
|
24
|
33
|
25
|
26
|
|
| Accounts Receivables |
3
|
6
|
5
|
7
|
11
|
10
|
11
|
12
|
15
|
17
|
17
|
19
|
27
|
20
|
15
|
21
|
21
|
8
|
22
|
13
|
24
|
27
|
25
|
26
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
|
| Inventory |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Assets |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
7
|
15
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
6
|
8
|
9
|
5
|
|
| Total Current Assets |
3
|
7
|
7
|
10
|
13
|
13
|
18
|
22
|
40
|
31
|
26
|
26
|
35
|
30
|
28
|
25
|
24
|
12
|
26
|
17
|
31
|
44
|
37
|
32
|
|
| PP&E Net |
23
|
69
|
71
|
74
|
97
|
122
|
125
|
157
|
168
|
238
|
276
|
343
|
844
|
910
|
1 053
|
1 020
|
999
|
990
|
960
|
705
|
905
|
875
|
931
|
943
|
|
| PP&E Gross |
23
|
69
|
71
|
74
|
97
|
122
|
125
|
157
|
168
|
238
|
276
|
343
|
844
|
910
|
1 053
|
1 020
|
999
|
990
|
960
|
705
|
905
|
875
|
931
|
943
|
|
| Accumulated Depreciation |
6
|
12
|
22
|
29
|
43
|
55
|
62
|
76
|
88
|
115
|
149
|
182
|
274
|
381
|
482
|
585
|
650
|
741
|
831
|
1 125
|
998
|
1 089
|
1 180
|
1 276
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
28
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
87
|
59
|
51
|
33
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
26
N/A
|
76
+192%
|
78
+2%
|
85
+9%
|
110
+30%
|
135
+23%
|
143
+6%
|
265
+85%
|
294
+11%
|
348
+18%
|
364
+5%
|
420
+15%
|
1 001
+138%
|
1 043
+4%
|
1 184
+13%
|
1 148
-3%
|
1 126
-2%
|
1 104
-2%
|
1 088
-1%
|
732
-33%
|
946
+29%
|
920
-3%
|
968
+5%
|
975
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3
|
5
|
6
|
12
|
11
|
14
|
12
|
24
|
19
|
13
|
26
|
20
|
19
|
15
|
15
|
19
|
20
|
14
|
16
|
20
|
25
|
28
|
31
|
24
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
8
|
15
|
17
|
5
|
7
|
7
|
4
|
10
|
8
|
10
|
8
|
7
|
12
|
|
| Short-Term Debt |
0
|
1
|
22
|
4
|
20
|
45
|
57
|
19
|
24
|
32
|
47
|
27
|
37
|
52
|
37
|
25
|
25
|
22
|
20
|
20
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
252
|
163
|
20
|
19
|
19
|
|
| Other Current Liabilities |
1
|
1
|
2
|
3
|
4
|
4
|
7
|
2
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
6
|
1
|
6
|
6
|
|
| Total Current Liabilities |
12
|
19
|
29
|
19
|
35
|
63
|
77
|
46
|
50
|
49
|
78
|
56
|
71
|
84
|
57
|
50
|
52
|
42
|
46
|
305
|
204
|
57
|
62
|
61
|
|
| Long-Term Debt |
0
|
8
|
0
|
0
|
0
|
0
|
0
|
80
|
60
|
85
|
70
|
167
|
157
|
155
|
332
|
329
|
292
|
299
|
273
|
28
|
95
|
137
|
120
|
138
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
4
|
4
|
8
|
0
|
0
|
0
|
0
|
0
|
68
|
115
|
126
|
124
|
130
|
134
|
114
|
53
|
109
|
128
|
131
|
129
|
|
| Other Liabilities |
2
|
8
|
11
|
11
|
13
|
15
|
15
|
83
|
66
|
23
|
35
|
34
|
37
|
54
|
72
|
101
|
141
|
146
|
150
|
149
|
146
|
118
|
126
|
106
|
|
| Total Liabilities |
15
N/A
|
35
+134%
|
41
+18%
|
31
-24%
|
53
+71%
|
82
+54%
|
99
+21%
|
209
+111%
|
175
-16%
|
158
-10%
|
183
+16%
|
257
+41%
|
333
+30%
|
408
+22%
|
588
+44%
|
604
+3%
|
615
+2%
|
620
+1%
|
584
-6%
|
535
-8%
|
554
+3%
|
440
-21%
|
440
0%
|
434
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
13
|
50
|
52
|
75
|
84
|
89
|
91
|
100
|
122
|
135
|
143
|
150
|
686
|
729
|
760
|
764
|
764
|
765
|
765
|
765
|
773
|
782
|
783
|
783
|
|
| Retained Earnings |
2
|
8
|
15
|
22
|
27
|
37
|
52
|
47
|
8
|
46
|
31
|
3
|
35
|
109
|
181
|
241
|
279
|
309
|
291
|
599
|
412
|
334
|
289
|
279
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
5
|
9
|
13
|
11
|
16
|
21
|
26
|
28
|
30
|
31
|
32
|
32
|
34
|
36
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
6
|
3
|
2
|
4
|
4
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Total Equity |
11
N/A
|
42
+268%
|
37
-12%
|
54
+46%
|
57
+6%
|
53
-7%
|
44
-17%
|
57
+28%
|
119
+109%
|
190
+60%
|
182
-4%
|
163
-10%
|
668
+309%
|
635
-5%
|
596
-6%
|
544
-9%
|
510
-6%
|
484
-5%
|
504
+4%
|
197
-61%
|
392
+99%
|
480
+22%
|
528
+10%
|
541
+2%
|
|
| Total Liabilities & Equity |
26
N/A
|
76
+192%
|
78
+2%
|
85
+9%
|
110
+30%
|
135
+23%
|
143
+6%
|
265
+85%
|
294
+11%
|
348
+18%
|
364
+5%
|
420
+15%
|
1 001
+138%
|
1 043
+4%
|
1 184
+13%
|
1 148
-3%
|
1 126
-2%
|
1 104
-2%
|
1 088
-1%
|
732
-33%
|
946
+29%
|
920
-3%
|
968
+5%
|
975
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
9
|
13
|
14
|
15
|
17
|
17
|
17
|
17
|
19
|
19
|
20
|
20
|
31
|
32
|
33
|
33
|
33
|
33
|
33
|
34
|
35
|
37
|
37
|
37
|
|