QTC Energy PCL
SET:QTC
Balance Sheet
Balance Sheet Decomposition
QTC Energy PCL
QTC Energy PCL
Balance Sheet
QTC Energy PCL
| 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 | |||||||||||||||||||
| Cash & Cash Equivalents |
2
|
40
|
22
|
47
|
47
|
44
|
117
|
86
|
94
|
99
|
91
|
119
|
144
|
152
|
347
|
612
|
362
|
548
|
|
| Cash |
0
|
0
|
0
|
47
|
0
|
44
|
117
|
86
|
0
|
99
|
91
|
119
|
144
|
152
|
347
|
612
|
362
|
548
|
|
| Cash Equivalents |
2
|
40
|
22
|
0
|
47
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
52
|
35
|
20
|
0
|
20
|
222
|
379
|
466
|
517
|
613
|
0
|
0
|
270
|
0
|
|
| Total Receivables |
82
|
72
|
79
|
57
|
117
|
262
|
470
|
0
|
470
|
243
|
301
|
287
|
152
|
203
|
196
|
233
|
292
|
277
|
|
| Accounts Receivables |
76
|
64
|
74
|
56
|
117
|
258
|
470
|
0
|
470
|
235
|
283
|
256
|
124
|
181
|
160
|
191
|
258
|
233
|
|
| Other Receivables |
6
|
8
|
6
|
1
|
0
|
3
|
0
|
0
|
0
|
8
|
19
|
31
|
28
|
22
|
37
|
42
|
34
|
44
|
|
| Inventory |
113
|
165
|
110
|
86
|
148
|
176
|
155
|
0
|
155
|
208
|
151
|
175
|
199
|
167
|
322
|
347
|
285
|
388
|
|
| Other Current Assets |
4
|
1
|
3
|
4
|
4
|
8
|
12
|
0
|
12
|
12
|
13
|
17
|
21
|
21
|
366
|
22
|
14
|
37
|
|
| Total Current Assets |
200
|
279
|
214
|
193
|
368
|
525
|
751
|
0
|
751
|
783
|
935
|
1 065
|
1 033
|
1 156
|
1 232
|
1 214
|
1 223
|
1 249
|
|
| PP&E Net |
105
|
123
|
130
|
158
|
198
|
259
|
309
|
0
|
309
|
307
|
689
|
689
|
666
|
646
|
557
|
528
|
554
|
678
|
|
| PP&E Gross |
105
|
123
|
130
|
158
|
0
|
0
|
309
|
0
|
0
|
0
|
689
|
689
|
666
|
646
|
557
|
528
|
0
|
0
|
|
| Accumulated Depreciation |
44
|
59
|
77
|
94
|
0
|
0
|
160
|
172
|
0
|
0
|
501
|
556
|
610
|
667
|
802
|
864
|
0
|
0
|
|
| Intangible Assets |
5
|
7
|
7
|
6
|
5
|
3
|
4
|
0
|
4
|
7
|
127
|
117
|
109
|
102
|
71
|
62
|
54
|
46
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
18
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
7
|
7
|
6
|
5
|
|
| Other Long-Term Assets |
8
|
8
|
6
|
0
|
3
|
2
|
5
|
0
|
5
|
107
|
58
|
40
|
48
|
31
|
18
|
36
|
15
|
11
|
|
| Total Assets |
318
N/A
|
416
+31%
|
356
-14%
|
357
+0%
|
573
+60%
|
789
+38%
|
1 069
+35%
|
0
N/A
|
1 069
N/A
|
1 221
+14%
|
2 037
+67%
|
1 919
-6%
|
1 856
-3%
|
1 936
+4%
|
1 886
-3%
|
1 847
-2%
|
1 862
+1%
|
1 998
+7%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
46
|
56
|
30
|
27
|
61
|
77
|
165
|
0
|
165
|
108
|
43
|
98
|
44
|
105
|
121
|
167
|
156
|
206
|
|
| Accrued Liabilities |
8
|
12
|
11
|
25
|
13
|
13
|
36
|
0
|
36
|
15
|
24
|
24
|
22
|
19
|
19
|
18
|
26
|
21
|
|
| Short-Term Debt |
56
|
60
|
50
|
57
|
65
|
137
|
215
|
0
|
215
|
311
|
321
|
202
|
77
|
0
|
0
|
0
|
0
|
20
|
|
| Current Portion of Long-Term Debt |
13
|
7
|
2
|
5
|
12
|
17
|
22
|
0
|
22
|
3
|
70
|
77
|
26
|
4
|
4
|
5
|
4
|
7
|
|
| Other Current Liabilities |
22
|
74
|
10
|
15
|
36
|
46
|
47
|
0
|
47
|
19
|
37
|
39
|
31
|
91
|
79
|
38
|
54
|
65
|
|
| Total Current Liabilities |
145
|
208
|
102
|
130
|
187
|
291
|
485
|
0
|
485
|
456
|
493
|
440
|
200
|
219
|
223
|
228
|
240
|
318
|
|
| Long-Term Debt |
7
|
3
|
3
|
5
|
2
|
33
|
6
|
0
|
6
|
3
|
92
|
27
|
2
|
8
|
6
|
5
|
7
|
13
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
3
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
2
|
2
|
4
|
0
|
4
|
4
|
9
|
10
|
16
|
17
|
22
|
31
|
33
|
42
|
|
| Total Liabilities |
152
N/A
|
211
+39%
|
105
-50%
|
135
+29%
|
190
+41%
|
326
+71%
|
499
+53%
|
0
N/A
|
499
N/A
|
466
-7%
|
598
+28%
|
479
-20%
|
219
-54%
|
245
+12%
|
251
+2%
|
264
+5%
|
280
+6%
|
375
+34%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
100
|
138
|
150
|
150
|
200
|
200
|
200
|
0
|
200
|
270
|
341
|
341
|
341
|
341
|
341
|
341
|
341
|
341
|
|
| Retained Earnings |
66
|
68
|
101
|
73
|
137
|
217
|
324
|
0
|
324
|
179
|
79
|
37
|
162
|
216
|
157
|
106
|
104
|
145
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
46
|
46
|
46
|
0
|
46
|
305
|
1 179
|
1 137
|
1 137
|
1 137
|
1 137
|
1 137
|
1 137
|
1 137
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Total Equity |
166
N/A
|
205
+23%
|
251
+22%
|
223
-11%
|
383
+72%
|
463
+21%
|
570
+23%
|
0
N/A
|
570
N/A
|
755
+32%
|
1 439
+91%
|
1 440
+0%
|
1 637
+14%
|
1 691
+3%
|
1 635
-3%
|
1 583
-3%
|
1 582
0%
|
1 623
+3%
|
|
| Total Liabilities & Equity |
318
N/A
|
416
+31%
|
356
-14%
|
357
+0%
|
573
+60%
|
789
+38%
|
1 069
+35%
|
0
N/A
|
1 069
N/A
|
1 221
+14%
|
2 037
+67%
|
1 919
-6%
|
1 856
-3%
|
1 936
+4%
|
1 886
-3%
|
1 847
-2%
|
1 862
+1%
|
1 998
+7%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
50
|
50
|
50
|
50
|
200
|
200
|
200
|
0
|
200
|
270
|
341
|
341
|
341
|
341
|
341
|
341
|
341
|
341
|
|