PHX Energy Services Corp.
PHX.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$14,163 | CA$16,433 | CA$18,247 | CA$24,829 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$134,091 | CA$125,025 | CA$125,836 | CA$76,825 |
| Inventory | CA$63,135 | CA$63,173 | CA$63,119 | CA$36,691 |
| Other Curr. Assets | CA$2,628 | CA$2,409 | CA$3,024 | CA$2,814 |
| Total Curr. Assets | CA$214,017 | CA$207,040 | CA$210,227 | CA$141,159 |
| Property Plant & Equip (Net) | CA$191,024 | CA$155,319 | CA$145,281 | CA$102,071 |
| Goodwill | CA$0 | CA$0 | CA$0 | CA$0 |
| Intangibles | CA$14,611 | CA$14,200 | CA$15,668 | CA$16,137 |
| Long-Term Investments | CA$2,171 | CA$3,001 | CA$3,001 | CA$3,001 |
| Tax Assets | CA$0 | CA$4,650 | CA$54 | CA$126 |
| Other NC Assets | CA$1,463 | CA$1,284 | CA$994 | CA$0 |
| Total NC Assets | CA$209,269 | CA$178,454 | CA$164,997 | CA$121,335 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$423,286 | CA$385,494 | CA$375,224 | CA$262,494 |
| Liabilities | – | – | – | – |
| Payables | CA$116,668 | CA$100,438 | CA$93,552 | CA$71,822 |
| Short-Term Debt | CA$7,404 | CA$3,234 | CA$2,907 | CA$3,233 |
| Tax Payable | CA$0 | CA$0 | CA$656 | CA$0 |
| Deferred Revenue | CA$0 | CA$0 | CA$0 | CA$0 |
| Other Curr. Liab. | CA$5,400 | CA$7,293 | CA$18,773 | CA$8,232 |
| Total Curr. Liab. | CA$129,472 | CA$113,125 | CA$115,888 | CA$86,076 |
| LT Debt | CA$48,477 | CA$41,536 | CA$59,499 | CA$32,639 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$0 | -CA$2,790 |
| Deferred Tax Liab, NC | CA$19,792 | CA$16,822 | CA$18,497 | CA$9,346 |
| Other NC Liab. | CA$3,340 | CA$4,042 | CA$22,958 | CA$2,790 |
| Total NC Liab. | CA$71,609 | CA$62,400 | CA$82,458 | CA$41,985 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$35,352 | CA$37,206 | CA$39,675 | CA$35,871 |
| Total Liabilities | CA$201,081 | CA$175,525 | CA$198,346 | CA$128,061 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$203,841 | CA$222,653 | CA$251,345 | CA$235,463 |
| Retained Earnings | -CA$28,291 | -CA$45,695 | -CA$112,120 | -CA$121,722 |
| AOCI | CA$39,466 | CA$25,843 | CA$30,610 | CA$11,229 |
| Other Equity | CA$7,189 | CA$7,168 | CA$7,044 | CA$9,462 |
| Total Equity | CA$222,205 | CA$209,969 | CA$176,878 | CA$134,432 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$423,286 | CA$385,494 | CA$375,224 | CA$262,494 |
| Net Debt | CA$41,718 | CA$28,337 | CA$44,159 | CA$11,042 |