Journey Energy Inc
TSX:JOY
Balance Sheet
Balance Sheet Decomposition
Journey Energy Inc
Journey Energy Inc
Balance Sheet
Journey Energy Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
2
|
8
|
0
|
0
|
7
|
15
|
31
|
18
|
8
|
2
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
2
|
8
|
0
|
0
|
7
|
15
|
31
|
18
|
8
|
2
|
|
| Short-Term Investments |
0
|
3
|
0
|
11
|
4
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
22
|
19
|
21
|
24
|
15
|
14
|
16
|
9
|
15
|
9
|
20
|
30
|
25
|
26
|
25
|
|
| Accounts Receivables |
22
|
19
|
21
|
24
|
15
|
14
|
16
|
9
|
15
|
9
|
20
|
30
|
25
|
25
|
25
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Current Assets |
3
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
1
|
2
|
4
|
3
|
10
|
|
| Total Current Assets |
24
|
24
|
23
|
37
|
21
|
17
|
28
|
12
|
17
|
18
|
37
|
63
|
47
|
38
|
36
|
|
| PP&E Net |
219
|
200
|
265
|
416
|
279
|
340
|
357
|
355
|
329
|
270
|
320
|
488
|
481
|
469
|
463
|
|
| PP&E Gross |
219
|
200
|
265
|
416
|
279
|
340
|
357
|
0
|
329
|
270
|
320
|
488
|
481
|
469
|
463
|
|
| Accumulated Depreciation |
1 033
|
755
|
786
|
958
|
1 140
|
834
|
896
|
0
|
961
|
1 061
|
999
|
1 028
|
1 066
|
1 103
|
1 140
|
|
| Note Receivable |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
83
|
85
|
83
|
110
|
152
|
127
|
32
|
13
|
0
|
0
|
0
|
89
|
83
|
78
|
77
|
|
| Total Assets |
328
N/A
|
308
-6%
|
371
+20%
|
564
+52%
|
452
-20%
|
484
+7%
|
417
-14%
|
381
-9%
|
345
-9%
|
288
-17%
|
357
+24%
|
639
+79%
|
610
-5%
|
585
-4%
|
576
-2%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
31
|
28
|
34
|
40
|
32
|
21
|
28
|
17
|
28
|
16
|
20
|
46
|
47
|
41
|
32
|
|
| Accrued Liabilities |
205
|
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
|
|
| Current Portion of Long-Term Debt |
7
|
6
|
3
|
4
|
1
|
53
|
70
|
1
|
70
|
23
|
24
|
73
|
51
|
19
|
16
|
|
| Other Current Liabilities |
2
|
0
|
1
|
6
|
2
|
13
|
7
|
3
|
3
|
3
|
4
|
10
|
8
|
6
|
8
|
|
| Total Current Liabilities |
246
|
34
|
38
|
50
|
34
|
87
|
105
|
21
|
101
|
42
|
48
|
129
|
106
|
66
|
55
|
|
| Long-Term Debt |
464
|
45
|
70
|
80
|
90
|
28
|
28
|
125
|
48
|
60
|
41
|
38
|
12
|
36
|
35
|
|
| Other Liabilities |
61
|
31
|
57
|
159
|
166
|
149
|
173
|
179
|
164
|
206
|
184
|
188
|
176
|
157
|
130
|
|
| Total Liabilities |
770
N/A
|
110
-86%
|
165
+51%
|
289
+75%
|
290
+0%
|
264
-9%
|
307
+16%
|
325
+6%
|
313
-4%
|
308
-2%
|
273
-11%
|
355
+30%
|
294
-17%
|
259
-12%
|
221
-14%
|
|
| Equity | ||||||||||||||||
| Common Stock |
6
|
662
|
662
|
375
|
368
|
368
|
386
|
292
|
301
|
301
|
306
|
352
|
368
|
368
|
371
|
|
| Retained Earnings |
448
|
467
|
462
|
107
|
228
|
173
|
308
|
344
|
376
|
430
|
331
|
176
|
160
|
158
|
133
|
|
| Additional Paid In Capital |
0
|
4
|
6
|
7
|
21
|
25
|
32
|
108
|
108
|
109
|
109
|
110
|
109
|
115
|
114
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
| Total Equity |
442
N/A
|
199
N/A
|
206
+3%
|
275
+34%
|
162
-41%
|
220
+36%
|
110
-50%
|
56
-49%
|
32
-43%
|
20
N/A
|
84
N/A
|
285
+238%
|
316
+11%
|
327
+3%
|
355
+9%
|
|
| Total Liabilities & Equity |
328
N/A
|
308
-6%
|
371
+20%
|
564
+52%
|
452
-20%
|
484
+7%
|
417
-14%
|
381
-9%
|
345
-9%
|
288
-17%
|
357
+24%
|
639
+79%
|
610
-5%
|
585
-4%
|
576
-2%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
33
|
33
|
33
|
43
|
44
|
44
|
51
|
39
|
43
|
44
|
48
|
58
|
61
|
67
|
67
|
|