Athabasca Oil Corp
TSX:ATH
Balance Sheet
Balance Sheet Decomposition
Athabasca Oil Corp
Athabasca Oil Corp
Balance Sheet
Athabasca Oil Corp
| 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 |
107
|
118
|
141
|
470
|
425
|
426
|
299
|
532
|
560
|
650
|
163
|
74
|
254
|
165
|
223
|
198
|
343
|
345
|
|
| Cash |
0
|
0
|
141
|
244
|
145
|
378
|
203
|
436
|
481
|
650
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
107
|
118
|
0
|
226
|
280
|
48
|
96
|
95
|
79
|
0
|
163
|
74
|
254
|
165
|
223
|
198
|
343
|
345
|
|
| Short-Term Investments |
0
|
146
|
0
|
1 334
|
799
|
537
|
24
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
4
|
1
|
17
|
22
|
37
|
57
|
492
|
159
|
96
|
189
|
100
|
120
|
63
|
89
|
90
|
100
|
138
|
|
| Accounts Receivables |
1
|
4
|
1
|
8
|
13
|
37
|
41
|
32
|
17
|
47
|
108
|
32
|
95
|
59
|
89
|
89
|
100
|
137
|
|
| Other Receivables |
0
|
0
|
0
|
9
|
9
|
0
|
16
|
460
|
141
|
49
|
80
|
68
|
26
|
3
|
0
|
0
|
0
|
2
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
15
|
37
|
25
|
42
|
30
|
43
|
57
|
42
|
43
|
|
| Other Current Assets |
1
|
26
|
387
|
0
|
698
|
380
|
1 240
|
12
|
20
|
18
|
30
|
53
|
45
|
12
|
15
|
13
|
15
|
14
|
|
| Total Current Assets |
109
|
295
|
529
|
1 821
|
1 944
|
1 380
|
1 620
|
1 082
|
747
|
779
|
419
|
252
|
462
|
270
|
370
|
357
|
501
|
541
|
|
| PP&E Net |
286
|
293
|
363
|
523
|
1 135
|
2 205
|
2 723
|
3 066
|
2 656
|
1 196
|
1 712
|
1 472
|
1 508
|
976
|
1 319
|
1 410
|
1 109
|
1 593
|
|
| PP&E Gross |
286
|
293
|
363
|
523
|
1 135
|
2 205
|
2 723
|
3 066
|
2 656
|
1 196
|
1 712
|
1 472
|
1 508
|
976
|
1 319
|
1 410
|
1 109
|
1 593
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
2
|
5
|
30
|
128
|
211
|
739
|
1 420
|
1 144
|
1 369
|
1 502
|
2 087
|
1 840
|
1 879
|
1 625
|
1 522
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
0
|
148
|
79
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
1 295
|
866
|
874
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
215
|
1
|
0
|
0
|
0
|
0
|
16
|
60
|
136
|
113
|
84
|
123
|
180
|
53
|
464
|
439
|
341
|
|
| Total Assets |
395
N/A
|
802
+103%
|
894
+11%
|
3 639
+307%
|
3 945
+8%
|
4 459
+13%
|
4 342
-3%
|
4 298
-1%
|
3 462
-19%
|
2 258
-35%
|
2 324
+3%
|
1 826
-21%
|
2 094
+15%
|
1 426
-32%
|
1 742
+22%
|
2 230
+28%
|
2 049
-8%
|
2 475
+21%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
2
|
5
|
41
|
21
|
120
|
230
|
201
|
169
|
55
|
85
|
124
|
139
|
155
|
104
|
112
|
126
|
130
|
169
|
|
| Accrued Liabilities |
9
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
474
|
0
|
0
|
3
|
3
|
546
|
0
|
0
|
4
|
4
|
79
|
62
|
2
|
0
|
|
| Other Current Liabilities |
0
|
0
|
226
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
17
|
19
|
2
|
96
|
86
|
53
|
75
|
|
| Total Current Liabilities |
11
|
16
|
267
|
21
|
594
|
230
|
201
|
171
|
58
|
632
|
131
|
156
|
178
|
110
|
286
|
275
|
185
|
244
|
|
| Long-Term Debt |
0
|
379
|
399
|
450
|
0
|
529
|
533
|
787
|
838
|
0
|
526
|
581
|
572
|
569
|
318
|
152
|
185
|
201
|
|
| Deferred Income Tax |
0
|
45
|
55
|
145
|
161
|
194
|
173
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
|
| Other Liabilities |
0
|
0
|
1
|
24
|
36
|
47
|
61
|
69
|
84
|
69
|
142
|
123
|
124
|
180
|
112
|
93
|
95
|
123
|
|
| Total Liabilities |
11
N/A
|
440
+3 825%
|
722
+64%
|
640
-11%
|
791
+24%
|
999
+26%
|
968
-3%
|
1 134
+17%
|
980
-14%
|
701
-29%
|
799
+14%
|
860
+8%
|
873
+2%
|
859
-2%
|
716
-17%
|
520
-27%
|
465
-11%
|
728
+56%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
384
|
374
|
390
|
1 950
|
1 943
|
1 961
|
1 970
|
1 984
|
2 006
|
2 020
|
2 202
|
2 218
|
2 233
|
2 242
|
2 242
|
2 353
|
2 273
|
1 964
|
|
| Retained Earnings |
30
|
55
|
265
|
977
|
1 119
|
1 380
|
1 253
|
1 026
|
329
|
608
|
817
|
1 387
|
1 143
|
1 800
|
1 343
|
771
|
822
|
354
|
|
| Additional Paid In Capital |
30
|
43
|
47
|
72
|
91
|
119
|
150
|
154
|
147
|
145
|
140
|
135
|
130
|
126
|
127
|
128
|
132
|
137
|
|
| Total Equity |
384
N/A
|
362
-6%
|
172
-52%
|
2 999
+1 642%
|
3 154
+5%
|
3 460
+10%
|
3 374
-2%
|
3 164
-6%
|
2 482
-22%
|
1 557
-37%
|
1 525
-2%
|
966
-37%
|
1 220
+26%
|
567
-54%
|
1 026
+81%
|
1 711
+67%
|
1 583
-7%
|
1 747
+10%
|
|
| Total Liabilities & Equity |
395
N/A
|
802
+103%
|
894
+11%
|
3 639
+307%
|
3 945
+8%
|
4 459
+13%
|
4 342
-3%
|
4 298
-1%
|
3 462
-19%
|
2 258
-35%
|
2 324
+3%
|
1 826
-21%
|
2 094
+15%
|
1 426
-32%
|
1 742
+22%
|
2 230
+28%
|
2 049
-8%
|
2 475
+21%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
177
|
193
|
214
|
399
|
399
|
400
|
401
|
402
|
404
|
407
|
510
|
516
|
524
|
531
|
531
|
587
|
572
|
518
|
|