Cathedral Energy Services Ltd
TSX:CET
Balance Sheet
Balance Sheet Decomposition
Cathedral Energy Services Ltd
Cathedral Energy Services Ltd
Balance Sheet
Cathedral Energy Services Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
5
|
1
|
2
|
3
|
7
|
7
|
1
|
3
|
11
|
11
|
|
| Cash |
5
|
1
|
2
|
3
|
7
|
7
|
1
|
3
|
11
|
11
|
|
| Total Receivables |
59
|
26
|
28
|
34
|
36
|
15
|
5
|
16
|
113
|
112
|
|
| Accounts Receivables |
59
|
23
|
26
|
34
|
36
|
15
|
5
|
16
|
113
|
112
|
|
| Other Receivables |
0
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
17
|
12
|
8
|
11
|
12
|
10
|
8
|
8
|
26
|
45
|
|
| Other Current Assets |
2
|
2
|
19
|
3
|
2
|
2
|
1
|
1
|
5
|
6
|
|
| Total Current Assets |
83
|
42
|
56
|
51
|
56
|
34
|
15
|
28
|
155
|
173
|
|
| PP&E Net |
132
|
109
|
68
|
58
|
61
|
67
|
47
|
46
|
121
|
124
|
|
| PP&E Gross |
132
|
109
|
68
|
58
|
61
|
67
|
47
|
46
|
121
|
124
|
|
| Accumulated Depreciation |
108
|
114
|
88
|
80
|
89
|
96
|
38
|
45
|
68
|
99
|
|
| Intangible Assets |
2
|
2
|
2
|
2
|
3
|
3
|
2
|
1
|
39
|
66
|
|
| Goodwill |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
40
|
|
| Other Long-Term Assets |
8
|
3
|
10
|
11
|
2
|
3
|
0
|
0
|
0
|
0
|
|
| Other Assets |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
40
|
|
| Total Assets |
231
N/A
|
156
-32%
|
136
-13%
|
122
-11%
|
122
+0%
|
106
-13%
|
64
-40%
|
75
+17%
|
354
+369%
|
404
+14%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
17
|
16
|
9
|
13
|
15
|
6
|
3
|
10
|
90
|
94
|
|
| Accrued Liabilities |
19
|
4
|
4
|
5
|
9
|
5
|
1
|
1
|
0
|
0
|
|
| Short-Term Debt |
1
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
0
|
0
|
2
|
2
|
3
|
19
|
24
|
|
| Other Current Liabilities |
8
|
5
|
2
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Total Current Liabilities |
45
|
28
|
17
|
20
|
25
|
14
|
7
|
14
|
111
|
120
|
|
| Long-Term Debt |
56
|
31
|
26
|
0
|
7
|
24
|
17
|
19
|
79
|
94
|
|
| Deferred Income Tax |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
|
| Other Liabilities |
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
102
N/A
|
59
-42%
|
45
-23%
|
20
-55%
|
33
+61%
|
38
+17%
|
24
-36%
|
33
+35%
|
200
+508%
|
224
+12%
|
|
| Equity | |||||||||||
| Common Stock |
75
|
75
|
75
|
88
|
88
|
88
|
88
|
99
|
180
|
197
|
|
| Retained Earnings |
41
|
1
|
5
|
5
|
22
|
41
|
69
|
77
|
59
|
49
|
|
| Additional Paid In Capital |
9
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
16
|
17
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Equity |
4
|
12
|
11
|
8
|
12
|
10
|
9
|
9
|
17
|
14
|
|
| Total Equity |
128
N/A
|
97
-25%
|
91
-6%
|
101
+12%
|
89
-12%
|
68
-24%
|
40
-41%
|
43
+6%
|
154
+262%
|
179
+17%
|
|
| Total Liabilities & Equity |
231
N/A
|
156
-32%
|
136
-13%
|
122
-11%
|
122
+0%
|
106
-13%
|
64
-40%
|
75
+17%
|
354
+369%
|
404
+14%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
36
|
36
|
36
|
49
|
50
|
50
|
50
|
80
|
224
|
242
|
|