Balance Sheet

Currency: USD

	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	10	53	76	81	117	123	152	91
Cash Equivalents	10	53	76	81	117	123	152	91
Total Receivables	5	33	38	5	42	26	119	48
Accounts Receivables	5	33	34	0	33	6	13	15
Other Receivables	0	0	4	5	9	20	106	33
Inventory	10	16	31	45	23	20	37	57
Other Current Assets	0	41	16	10	4	3	6	12
Total Current Assets	25	143	161	142	182	172	315	208
PP&E Net	63	432	445	343	376	449	499	449
PP&E Gross	0	0	445	343	376	449	499	449
Accumulated Depreciation	0	0	129	204	280	342	461	548
Intangible Assets	106	96	116	101	93	78	80	91
Note Receivable	0	0	0	4	49	91	142	274
Long-Term Investments	0	0	0	0	0	0	27	20
Other Long-Term Assets	35	60	33	20	25	24	28	46
Total Assets	228 N/A	730 +220%	755 +3%	610 -19%	725 +19%	813 +12%	1 089 +34%	1 088 0%
Liabilities
Accounts Payable	11	31	9	10	97	87	51	27
Accrued Liabilities	0	0	0	20	31	37	52	52
Short-Term Debt	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	1	52	62	20	11	6	37	89
Other Current Liabilities	0	1	63	12	27	42	152	31
Total Current Liabilities	12	85	134	62	109	99	292	199
Long-Term Debt	13	49	50	13	5	3	150	128
Deferred Income Tax	0	92	65	85	78	90	66	60
Other Liabilities	95	288	281	288	411	511	527	682
Total Liabilities	120 N/A	515 +330%	530 +3%	449 -15%	601 +34%	703 +17%	1 035 +47%	1 069 +3%
Equity
Common Stock	364	467	467	467	0	0	0	0
Retained Earnings	278	309	269	331	97	81	12	56
Additional Paid In Capital	0	0	0	0	0	1	52	52
Other Equity	22	58	28	25	26	27	14	22
Total Equity	108 N/A	215 +99%	225 +5%	161 -29%	124 -23%	110 -12%	54 -51%	19 -65%
Total Liabilities & Equity	228 N/A	730 +220%	755 +3%	610 -19%	725 +19%	813 +12%	1 089 +34%	1 088 0%
Shares Outstanding
Common Shares Outstanding	221	461	461	462	465	448	541	541

Jadestone Energy PLC
OTC:JDSEF