NG Energy International Corp
XTSX:GASX
Balance Sheet
Balance Sheet Decomposition
NG Energy International Corp
NG Energy International Corp
Balance Sheet
NG Energy International Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
11
|
5
|
9
|
2
|
1
|
1
|
6
|
7
|
1
|
8
|
|
| Cash Equivalents |
11
|
5
|
9
|
2
|
1
|
1
|
6
|
7
|
1
|
8
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
4
|
0
|
4
|
2
|
2
|
0
|
0
|
0
|
4
|
7
|
|
| Accounts Receivables |
0
|
0
|
4
|
2
|
2
|
0
|
0
|
0
|
3
|
3
|
|
| Other Receivables |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
| Inventory |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
47
|
0
|
12
|
3
|
3
|
0
|
1
|
3
|
2
|
22
|
|
| Total Current Assets |
63
|
5
|
27
|
7
|
7
|
2
|
7
|
11
|
8
|
37
|
|
| PP&E Net |
1
|
0
|
72
|
23
|
4
|
8
|
12
|
68
|
88
|
65
|
|
| PP&E Gross |
1
|
0
|
0
|
0
|
0
|
0
|
12
|
68
|
88
|
65
|
|
| Accumulated Depreciation |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
7
|
14
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
3
|
3
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
8
|
8
|
|
| Total Assets |
63
N/A
|
5
-92%
|
99
+1 913%
|
30
-70%
|
11
-64%
|
14
+33%
|
23
+60%
|
83
+259%
|
107
+29%
|
113
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
11
|
0
|
17
|
12
|
3
|
3
|
2
|
3
|
4
|
9
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
7
|
2
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
7
|
16
|
|
| Other Current Liabilities |
2
|
2
|
8
|
8
|
0
|
0
|
0
|
0
|
1
|
4
|
|
| Total Current Liabilities |
13
|
2
|
25
|
20
|
3
|
5
|
6
|
12
|
20
|
31
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
3
|
2
|
0
|
53
|
74
|
34
|
|
| Deferred Income Tax |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
5
|
5
|
0
|
1
|
1
|
3
|
2
|
3
|
|
| Total Liabilities |
13
N/A
|
2
-86%
|
34
+1 802%
|
25
-24%
|
7
-73%
|
8
+14%
|
6
-18%
|
68
+955%
|
97
+43%
|
69
-29%
|
|
| Equity | |||||||||||
| Common Stock |
152
|
109
|
64
|
64
|
65
|
90
|
104
|
105
|
115
|
186
|
|
| Retained Earnings |
110
|
114
|
4
|
66
|
68
|
92
|
96
|
113
|
131
|
175
|
|
| Additional Paid In Capital |
11
|
11
|
6
|
7
|
7
|
10
|
10
|
22
|
26
|
34
|
|
| Other Equity |
3
|
3
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
| Total Equity |
51
N/A
|
3
-94%
|
65
+1 975%
|
4
-93%
|
4
-11%
|
7
+66%
|
17
+151%
|
16
-7%
|
10
-35%
|
45
+344%
|
|
| Total Liabilities & Equity |
63
N/A
|
5
-92%
|
99
+1 913%
|
30
-70%
|
11
-64%
|
14
+33%
|
23
+60%
|
83
+259%
|
107
+29%
|
113
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
0
|
1
|
24
|
24
|
30
|
90
|
120
|
125
|
137
|
255
|
|