Clover Power PCL
SET:CV
Balance Sheet
Balance Sheet Decomposition
Clover Power PCL
Clover Power PCL
Balance Sheet
Clover Power PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
0
|
0
|
95
|
37
|
193
|
55
|
5
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
55
|
0
|
|
| Cash Equivalents |
0
|
0
|
95
|
37
|
193
|
0
|
5
|
|
| Total Receivables |
151
|
53
|
445
|
444
|
1 315
|
2 199
|
1 935
|
|
| Accounts Receivables |
51
|
50
|
90
|
440
|
1 139
|
1 939
|
1 924
|
|
| Other Receivables |
100
|
3
|
355
|
4
|
176
|
260
|
11
|
|
| Inventory |
1
|
6
|
306
|
52
|
52
|
117
|
36
|
|
| Other Current Assets |
9
|
3
|
62
|
103
|
192
|
61
|
14
|
|
| Total Current Assets |
161
|
63
|
908
|
637
|
1 753
|
2 433
|
1 990
|
|
| PP&E Net |
470
|
442
|
1 071
|
1 156
|
1 363
|
1 606
|
1 587
|
|
| PP&E Gross |
470
|
442
|
1 071
|
1 156
|
1 363
|
1 606
|
0
|
|
| Accumulated Depreciation |
61
|
95
|
201
|
250
|
334
|
463
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
3
|
3
|
3
|
6
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1
|
95
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
176
|
|
| Long-Term Investments |
0
|
0
|
60
|
95
|
57
|
0
|
0
|
|
| Other Long-Term Assets |
17
|
18
|
51
|
50
|
136
|
311
|
674
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1
|
95
|
8
|
|
| Total Assets |
649
N/A
|
522
-20%
|
2 089
+300%
|
1 942
-7%
|
3 312
+71%
|
4 447
+34%
|
4 441
0%
|
|
| Liabilities | ||||||||
| Accounts Payable |
42
|
47
|
131
|
171
|
441
|
494
|
640
|
|
| Accrued Liabilities |
11
|
4
|
46
|
50
|
77
|
38
|
0
|
|
| Short-Term Debt |
128
|
30
|
260
|
413
|
238
|
450
|
672
|
|
| Current Portion of Long-Term Debt |
71
|
71
|
118
|
204
|
131
|
311
|
280
|
|
| Other Current Liabilities |
15
|
24
|
571
|
137
|
43
|
48
|
41
|
|
| Total Current Liabilities |
266
|
175
|
1 126
|
975
|
931
|
1 342
|
1 633
|
|
| Long-Term Debt |
212
|
141
|
467
|
337
|
366
|
1 021
|
1 307
|
|
| Deferred Income Tax |
0
|
0
|
1
|
0
|
20
|
25
|
24
|
|
| Minority Interest |
0
|
0
|
315
|
0
|
4
|
76
|
43
|
|
| Other Liabilities |
0
|
0
|
4
|
39
|
37
|
40
|
49
|
|
| Total Liabilities |
479
N/A
|
316
-34%
|
1 913
+505%
|
1 351
-29%
|
1 359
+1%
|
2 503
+84%
|
3 056
+22%
|
|
| Equity | ||||||||
| Common Stock |
150
|
150
|
150
|
480
|
640
|
640
|
640
|
|
| Retained Earnings |
20
|
56
|
26
|
108
|
258
|
265
|
291
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
1 052
|
1 052
|
1 052
|
|
| Other Equity |
0
|
0
|
0
|
2
|
3
|
12
|
15
|
|
| Total Equity |
170
N/A
|
206
+21%
|
176
-15%
|
590
+235%
|
1 953
+231%
|
1 944
0%
|
1 385
-29%
|
|
| Total Liabilities & Equity |
649
N/A
|
522
-20%
|
2 089
+300%
|
1 942
-7%
|
3 312
+71%
|
4 447
+34%
|
4 441
0%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1 280
|
1 280
|
1 280
|
1 280
|
1 280
|
665
|
665
|
|