Kelt Exploration Ltd.
KEL.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$228 | CA$14,340 | CA$125 | CA$719 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$58,922 | CA$50,188 | CA$76,527 | CA$42,584 |
| Inventory | CA$0 | CA$2,399 | CA$0 | CA$0 |
| Other Curr. Assets | CA$12,132 | CA$9,221 | CA$34,898 | CA$7,418 |
| Total Curr. Assets | CA$71,282 | CA$76,148 | CA$111,550 | CA$50,721 |
| Property Plant & Equip (Net) | CA$1,361,305 | CA$1,183,574 | CA$1,014,127 | CA$852,333 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$0 | CA$0 | CA$0 | CA$0 |
| Long-Term Investments | CA$11 | CA$0 | CA$2,427 | CA$0 |
| Tax Assets | CA$0 | CA$0 | CA$0 | CA$10,443 |
| Other NC Assets | CA$18,081 | CA$570 | CA$0 | CA$0 |
| Total NC Assets | CA$1,379,397 | CA$1,184,144 | CA$1,016,554 | CA$862,776 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$1,450,679 | CA$1,260,292 | CA$1,128,104 | CA$913,497 |
| Liabilities | – | – | – | – |
| Payables | CA$80,463 | CA$85,171 | CA$83,288 | CA$72,453 |
| Short-Term Debt | CA$3,310 | CA$1,125 | CA$505 | CA$609 |
| Tax Payable | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Revenue | CA$0 | CA$0 | -CA$83,288 | -CA$72,453 |
| Other Curr. Liab. | CA$9,833 | CA$4,945 | CA$3,601 | CA$3,505 |
| Total Curr. Liab. | CA$93,606 | CA$91,241 | CA$87,394 | CA$76,567 |
| LT Debt | CA$109,412 | CA$332 | CA$11,843 | CA$1,549 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | CA$0 |
| Deferred Tax Liab, NC | CA$87,234 | CA$69,501 | CA$40,998 | CA$0 |
| Other NC Liab. | CA$97,423 | CA$95,555 | CA$86,445 | CA$112,657 |
| Total NC Liab. | CA$294,069 | CA$165,388 | CA$139,286 | CA$114,206 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$2,074 | CA$1,457 | CA$1,048 | CA$1,008 |
| Total Liabilities | CA$387,675 | CA$256,629 | CA$226,680 | CA$190,773 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$15,460 | CA$0 |
| Common Stock | CA$1,184,065 | CA$1,175,465 | CA$1,162,650 | CA$1,144,596 |
| Retained Earnings | -CA$114,369 | -CA$159,792 | -CA$245,766 | -CA$404,524 |
| AOCI | -CA$6,692 | -CA$12,010 | -CA$15,460 | -CA$17,348 |
| Other Equity | -CA$6,692 | -CA$12,010 | -CA$15,460 | -CA$34,696 |
| Total Equity | CA$1,063,004 | CA$1,003,663 | CA$901,424 | CA$722,724 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$1,450,679 | CA$1,260,292 | CA$1,128,104 | CA$913,497 |
| Net Debt | CA$112,494 | -CA$12,883 | CA$12,223 | CA$1,439 |