CES Energy Solutions Corp
TSX:CEU
Balance Sheet
Balance Sheet Decomposition
CES Energy Solutions Corp
CES Energy Solutions Corp
Balance Sheet
CES Energy Solutions Corp
| Dec-2006 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
24
|
22
|
47
|
35
|
101
|
166
|
107
|
211
|
280
|
176
|
176
|
288
|
313
|
258
|
160
|
310
|
480
|
442
|
454
|
|
| Accounts Receivables |
24
|
22
|
47
|
35
|
101
|
166
|
107
|
207
|
275
|
158
|
174
|
286
|
311
|
253
|
154
|
303
|
475
|
435
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
18
|
2
|
2
|
2
|
4
|
6
|
6
|
5
|
7
|
0
|
|
| Inventory |
3
|
6
|
11
|
10
|
31
|
59
|
61
|
88
|
142
|
121
|
120
|
178
|
239
|
221
|
179
|
274
|
428
|
409
|
447
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
3
|
5
|
4
|
8
|
24
|
15
|
11
|
13
|
14
|
22
|
16
|
36
|
25
|
30
|
51
|
|
| Total Current Assets |
31
|
28
|
59
|
46
|
135
|
231
|
173
|
306
|
445
|
313
|
320
|
478
|
565
|
500
|
374
|
619
|
934
|
881
|
952
|
|
| PP&E Net |
2
|
7
|
13
|
15
|
31
|
44
|
55
|
146
|
211
|
270
|
277
|
284
|
361
|
355
|
314
|
307
|
346
|
382
|
468
|
|
| PP&E Gross |
2
|
7
|
13
|
15
|
31
|
44
|
55
|
146
|
211
|
270
|
277
|
284
|
361
|
355
|
314
|
307
|
346
|
382
|
0
|
|
| Accumulated Depreciation |
0
|
1
|
3
|
5
|
8
|
13
|
19
|
35
|
60
|
98
|
129
|
152
|
198
|
226
|
259
|
294
|
337
|
371
|
0
|
|
| Intangible Assets |
0
|
0
|
4
|
7
|
17
|
14
|
16
|
84
|
99
|
97
|
91
|
79
|
77
|
61
|
47
|
33
|
31
|
26
|
30
|
|
| Goodwill |
42
|
42
|
50
|
61
|
95
|
96
|
111
|
270
|
333
|
232
|
275
|
279
|
300
|
289
|
51
|
51
|
55
|
53
|
61
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
10
|
1
|
0
|
0
|
0
|
20
|
18
|
21
|
19
|
15
|
72
|
77
|
46
|
35
|
20
|
|
| Other Assets |
42
|
42
|
50
|
61
|
95
|
96
|
111
|
270
|
333
|
232
|
275
|
279
|
300
|
289
|
51
|
51
|
55
|
53
|
61
|
|
| Total Assets |
75
N/A
|
77
+3%
|
125
+63%
|
131
+4%
|
288
+120%
|
385
+34%
|
355
-8%
|
807
+128%
|
1 088
+35%
|
932
-14%
|
979
+5%
|
1 141
+17%
|
1 322
+16%
|
1 220
-8%
|
858
-30%
|
1 088
+27%
|
1 411
+30%
|
1 377
-2%
|
1 539
+12%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
18
|
14
|
26
|
21
|
47
|
71
|
43
|
88
|
105
|
60
|
82
|
113
|
125
|
127
|
80
|
153
|
234
|
234
|
0
|
|
| Short-Term Debt |
0
|
5
|
13
|
9
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
3
|
3
|
4
|
5
|
8
|
8
|
7
|
8
|
15
|
22
|
19
|
16
|
23
|
49
|
35
|
|
| Other Current Liabilities |
2
|
1
|
3
|
3
|
7
|
3
|
11
|
16
|
25
|
15
|
8
|
6
|
5
|
3
|
2
|
6
|
10
|
15
|
28
|
|
| Total Current Liabilities |
20
|
21
|
43
|
34
|
101
|
77
|
58
|
109
|
138
|
82
|
97
|
127
|
145
|
152
|
101
|
176
|
267
|
298
|
311
|
|
| Long-Term Debt |
1
|
1
|
4
|
3
|
5
|
97
|
72
|
310
|
368
|
306
|
306
|
414
|
474
|
386
|
298
|
421
|
528
|
415
|
402
|
|
| Deferred Income Tax |
0
|
2
|
2
|
1
|
3
|
8
|
10
|
15
|
31
|
8
|
7
|
6
|
6
|
3
|
2
|
2
|
2
|
2
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
11
|
4
|
0
|
1
|
0
|
0
|
1
|
2
|
5
|
4
|
10
|
|
| Total Liabilities |
20
N/A
|
24
+18%
|
48
+101%
|
38
-21%
|
109
+185%
|
181
+66%
|
139
-23%
|
447
+221%
|
548
+23%
|
400
-27%
|
410
+3%
|
548
+34%
|
624
+14%
|
541
-13%
|
402
-26%
|
601
+49%
|
802
+33%
|
719
-10%
|
725
+1%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
89
|
89
|
106
|
117
|
196
|
200
|
216
|
343
|
459
|
485
|
623
|
655
|
651
|
660
|
663
|
659
|
659
|
593
|
502
|
|
| Retained Earnings |
34
|
36
|
30
|
34
|
13
|
2
|
3
|
10
|
6
|
168
|
243
|
215
|
180
|
166
|
392
|
350
|
272
|
141
|
23
|
|
| Additional Paid In Capital |
0
|
0
|
2
|
2
|
2
|
4
|
8
|
13
|
21
|
29
|
26
|
34
|
47
|
43
|
38
|
34
|
35
|
37
|
37
|
|
| Other Equity |
0
|
0
|
0
|
7
|
5
|
3
|
5
|
15
|
66
|
185
|
163
|
119
|
179
|
142
|
146
|
144
|
187
|
168
|
252
|
|
| Total Equity |
55
N/A
|
53
-3%
|
77
+45%
|
93
+20%
|
179
+94%
|
204
+14%
|
215
+6%
|
361
+67%
|
540
+50%
|
532
-2%
|
569
+7%
|
593
+4%
|
698
+18%
|
679
-3%
|
456
-33%
|
487
+7%
|
609
+25%
|
658
+8%
|
814
+24%
|
|
| Total Liabilities & Equity |
75
N/A
|
77
+3%
|
125
+63%
|
131
+4%
|
288
+120%
|
385
+34%
|
355
-8%
|
807
+128%
|
1 088
+35%
|
932
-14%
|
979
+5%
|
1 141
+17%
|
1 322
+16%
|
1 220
-8%
|
858
-30%
|
1 088
+27%
|
1 411
+30%
|
1 377
-2%
|
1 539
+12%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
67
|
67
|
83
|
112
|
163
|
165
|
171
|
201
|
216
|
220
|
262
|
268
|
266
|
264
|
258
|
254
|
255
|
236
|
225
|
|