Zephyr Energy PLC
OTC:ZPHRF
Balance Sheet
Balance Sheet Decomposition
Zephyr Energy PLC
Zephyr Energy PLC
Balance Sheet
Zephyr Energy PLC
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
2
|
1
|
2
|
1
|
1
|
4
|
2
|
9
|
4
|
10
|
|
| Cash Equivalents |
2
|
1
|
2
|
1
|
1
|
4
|
2
|
9
|
4
|
10
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
1
|
1
|
0
|
0
|
0
|
1
|
4
|
8
|
3
|
|
| Accounts Receivables |
1
|
1
|
1
|
0
|
0
|
0
|
1
|
4
|
5
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
8
|
|
| Total Current Assets |
4
|
3
|
3
|
2
|
1
|
4
|
7
|
15
|
12
|
13
|
|
| PP&E Net |
1
|
0
|
0
|
0
|
0
|
0
|
34
|
90
|
101
|
81
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
34
|
90
|
101
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
14
|
24
|
0
|
|
| Intangible Assets |
10
|
10
|
12
|
13
|
14
|
14
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
15
N/A
|
13
-12%
|
15
+19%
|
15
-5%
|
15
+1%
|
18
+22%
|
41
+125%
|
105
+158%
|
113
+7%
|
93
-17%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
1
|
1
|
0
|
0
|
2
|
4
|
9
|
5
|
6
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
2
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
29
|
21
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Total Current Liabilities |
1
|
1
|
1
|
0
|
0
|
2
|
9
|
27
|
36
|
33
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
6
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
5
|
4
|
|
| Total Liabilities |
1
N/A
|
1
-28%
|
1
-8%
|
0
-34%
|
1
+43%
|
2
+349%
|
10
+303%
|
44
+341%
|
48
+9%
|
42
-12%
|
|
| Equity | |||||||||||
| Common Stock |
39
|
40
|
40
|
41
|
41
|
41
|
42
|
42
|
43
|
43
|
|
| Retained Earnings |
52
|
52
|
54
|
54
|
54
|
56
|
55
|
33
|
36
|
52
|
|
| Additional Paid In Capital |
31
|
32
|
36
|
36
|
38
|
40
|
53
|
67
|
72
|
75
|
|
| Other Equity |
4
|
8
|
7
|
9
|
10
|
9
|
10
|
16
|
13
|
14
|
|
| Total Equity |
14
N/A
|
12
-11%
|
15
+20%
|
14
-4%
|
14
0%
|
16
+9%
|
31
+97%
|
61
+98%
|
65
+7%
|
51
-21%
|
|
| Total Liabilities & Equity |
15
N/A
|
13
-12%
|
15
+19%
|
15
-5%
|
15
+1%
|
18
+22%
|
41
+125%
|
105
+158%
|
113
+7%
|
93
-17%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
26
|
38
|
113
|
143
|
287
|
696
|
1 305
|
1 561
|
1 687
|
1 751
|
|