CES Energy Solutions Corp.
CEU.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$0 | CA$0 | -CA$59,645 | -CA$42,021 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$454,110 | CA$441,902 | CA$480,295 | CA$309,659 |
| Inventory | CA$447,051 | CA$408,600 | CA$428,144 | CA$273,501 |
| Other Curr. Assets | CA$50,989 | CA$30,270 | CA$25,241 | CA$36,041 |
| Total Curr. Assets | CA$952,150 | CA$880,772 | CA$933,680 | CA$619,201 |
| Property Plant & Equip (Net) | CA$468,032 | CA$382,115 | CA$345,631 | CA$307,234 |
| Goodwill | CA$60,788 | CA$53,408 | CA$54,692 | CA$50,527 |
| Intangibles | CA$30,554 | CA$25,993 | CA$30,551 | CA$33,151 |
| Long-Term Investments | CA$20,123 | CA$18,510 | CA$5,403 | CA$17,006 |
| Tax Assets | CA$7,684 | CA$16,467 | CA$36,335 | CA$58,646 |
| Other NC Assets | CA$0 | CA$0 | CA$4,711 | CA$1,833 |
| Total NC Assets | CA$587,181 | CA$496,493 | CA$477,323 | CA$468,397 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$1,539,331 | CA$1,377,265 | CA$1,411,003 | CA$1,087,598 |
| Liabilities | – | – | – | – |
| Payables | CA$230,073 | CA$227,319 | CA$227,785 | CA$150,084 |
| Short-Term Debt | CA$69,178 | CA$48,780 | CA$23,231 | CA$16,315 |
| Tax Payable | CA$16,161 | CA$7,638 | CA$3,195 | CA$2,104 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | -CA$4,367 | CA$20,375 | CA$13,133 | CA$7,259 |
| Total Curr. Liab. | CA$311,045 | CA$298,211 | CA$267,344 | CA$175,762 |
| LT Debt | CA$402,192 | CA$414,937 | CA$527,896 | CA$420,890 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$1,448 | CA$1,643 | CA$1,839 | CA$2,084 |
| Other NC Liab. | CA$10,416 | CA$4,479 | CA$4,875 | CA$2,187 |
| Total NC Liab. | CA$414,056 | CA$421,059 | CA$534,610 | CA$425,161 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$91,893 | CA$73,101 | CA$59,645 | CA$42,021 |
| Total Liabilities | CA$725,101 | CA$719,270 | CA$801,954 | CA$600,923 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$502,045 | CA$593,005 | CA$658,820 | CA$658,614 |
| Retained Earnings | CA$22,597 | -CA$140,771 | -CA$272,076 | -CA$349,935 |
| AOCI | CA$252,342 | CA$168,299 | CA$187,439 | CA$144,177 |
| Other Equity | CA$37,246 | CA$37,462 | CA$34,866 | CA$33,819 |
| Total Equity | CA$814,230 | CA$657,995 | CA$609,049 | CA$486,675 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$1,539,331 | CA$1,377,265 | CA$1,411,003 | CA$1,087,598 |
| Net Debt | CA$471,370 | CA$463,717 | CA$610,772 | CA$479,226 |