NG Energy International Corp.
GASX.V · TSXV
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$8,185 | CA$1,294 | CA$6,962 | CA$5,849 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$6,849 | CA$3,545 | CA$427 | CA$0 |
| Inventory | CA$165 | CA$344 | CA$0 | CA$0 |
| Other Curr. Assets | CA$21,888 | CA$2,430 | CA$3,512 | CA$643 |
| Total Curr. Assets | CA$37,088 | CA$7,613 | CA$10,672 | CA$6,532 |
| Property Plant & Equip (Net) | CA$65,485 | CA$87,897 | CA$68,152 | CA$11,989 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Assets | CA$10,895 | CA$11,346 | CA$4,324 | CA$4,625 |
| Total NC Assets | CA$76,381 | CA$99,244 | CA$72,475 | CA$16,614 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$113,469 | CA$106,857 | CA$83,147 | CA$23,146 |
| Liabilities | – | – | – | – |
| Payables | CA$9,051 | CA$3,992 | CA$2,843 | CA$2,058 |
| Short-Term Debt | CA$6,290 | CA$8,313 | CA$2,776 | CA$2,991 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$0 | -CA$1,379 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$15,962 | CA$8,120 | CA$6,842 | CA$557 |
| Total Curr. Liab. | CA$31,303 | CA$20,426 | CA$12,461 | CA$5,606 |
| LT Debt | CA$34,341 | CA$73,871 | CA$52,653 | CA$0 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Other NC Liab. | CA$3,002 | CA$2,469 | CA$2,526 | CA$807 |
| Total NC Liab. | CA$37,343 | CA$76,340 | CA$55,179 | CA$807 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$17,394 | CA$23,833 | CA$24,257 | CA$0 |
| Total Liabilities | CA$68,646 | CA$96,766 | CA$67,640 | CA$6,413 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$185,700 | CA$114,642 | CA$104,881 | CA$103,573 |
| Retained Earnings | -CA$191,363 | -CA$137,664 | -CA$120,986 | -CA$111,018 |
| AOCI | -CA$160 | -CA$1,592 | -CA$465 | -CA$840 |
| Other Equity | CA$50,646 | CA$34,706 | CA$22,408 | CA$10,350 |
| Total Equity | CA$44,823 | CA$10,091 | CA$15,507 | CA$16,733 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$113,469 | CA$106,857 | CA$83,147 | CA$23,146 |
| Net Debt | CA$32,445 | CA$80,890 | CA$48,467 | -CA$2,858 |