Serica Energy PLC
LSE:SQZ
Balance Sheet
Balance Sheet Decomposition
Serica Energy PLC
Serica Energy PLC
Balance Sheet
Serica Energy PLC
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | 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 |
2
|
2
|
2
|
1
|
64
|
2
|
6
|
7
|
1
|
6
|
6
|
9
|
6
|
6
|
11
|
3
|
26
|
28
|
43
|
36
|
102
|
147
|
182
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
2
|
6
|
7
|
1
|
6
|
6
|
9
|
6
|
6
|
11
|
3
|
0
|
28
|
43
|
36
|
102
|
147
|
182
|
0
|
|
| Cash Equivalents |
2
|
2
|
2
|
1
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
4
|
0
|
38
|
6
|
32
|
10
|
14
|
7
|
5
|
10
|
0
|
0
|
13
|
5
|
15
|
59
|
69
|
1
|
384
|
104
|
25
|
|
| Total Receivables |
0
|
0
|
0
|
1
|
1
|
15
|
11
|
4
|
65
|
9
|
6
|
5
|
2
|
0
|
0
|
6
|
2
|
53
|
35
|
52
|
169
|
156
|
143
|
192
|
|
| Accounts Receivables |
0
|
0
|
0
|
1
|
1
|
15
|
0
|
0
|
2
|
4
|
2
|
1
|
1
|
0
|
0
|
4
|
2
|
31
|
21
|
26
|
157
|
135
|
106
|
57
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
63
|
5
|
3
|
4
|
1
|
0
|
0
|
2
|
0
|
22
|
14
|
26
|
13
|
21
|
37
|
135
|
|
| Inventory |
1
|
1
|
1
|
0
|
1
|
4
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
5
|
5
|
14
|
15
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
8
|
2
|
151
|
57
|
69
|
43
|
|
| Total Current Assets |
4
|
3
|
3
|
6
|
66
|
59
|
28
|
47
|
80
|
30
|
20
|
20
|
19
|
0
|
0
|
22
|
37
|
101
|
149
|
175
|
458
|
800
|
561
|
398
|
|
| PP&E Net |
6
|
6
|
1
|
6
|
14
|
21
|
46
|
95
|
74
|
68
|
57
|
42
|
45
|
0
|
0
|
58
|
57
|
377
|
329
|
403
|
429
|
359
|
908
|
1 012
|
|
| PP&E Gross |
6
|
6
|
1
|
6
|
14
|
21
|
46
|
95
|
74
|
68
|
57
|
42
|
45
|
0
|
0
|
58
|
0
|
377
|
329
|
403
|
429
|
359
|
908
|
1 012
|
|
| Accumulated Depreciation |
12
|
11
|
17
|
0
|
0
|
0
|
0
|
0
|
1
|
16
|
29
|
39
|
1
|
15
|
11
|
14
|
0
|
10
|
62
|
131
|
179
|
290
|
412
|
595
|
|
| Goodwill |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
3
|
4
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
15
|
0
|
0
|
0
|
0
|
0
|
107
|
55
|
|
| Other Assets |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
10
N/A
|
8
-14%
|
4
-54%
|
13
+238%
|
82
+518%
|
80
-1%
|
77
-4%
|
145
+88%
|
158
+9%
|
102
-35%
|
79
-22%
|
63
-21%
|
64
+3%
|
0
N/A
|
0
N/A
|
90
N/A
|
109
+21%
|
477
+339%
|
478
+0%
|
578
+21%
|
887
+53%
|
1 159
+31%
|
1 576
+36%
|
1 465
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
1
|
1
|
4
|
16
|
7
|
3
|
3
|
3
|
1
|
5
|
1
|
1
|
1
|
0
|
7
|
4
|
6
|
15
|
3
|
21
|
22
|
41
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
17
|
24
|
19
|
43
|
75
|
87
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
29
|
3
|
7
|
6
|
4
|
2
|
0
|
0
|
5
|
2
|
88
|
49
|
84
|
271
|
266
|
156
|
77
|
|
| Total Current Liabilities |
0
|
0
|
1
|
1
|
4
|
16
|
12
|
32
|
35
|
17
|
7
|
8
|
3
|
1
|
1
|
5
|
9
|
127
|
72
|
123
|
293
|
330
|
254
|
206
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
273
|
223
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
1
|
1
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
76
|
104
|
156
|
206
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
0
|
187
|
133
|
92
|
86
|
73
|
215
|
239
|
|
| Total Liabilities |
0
N/A
|
0
-50%
|
1
+150%
|
3
+520%
|
6
+77%
|
16
+193%
|
19
+16%
|
32
+72%
|
51
+58%
|
19
-62%
|
8
-58%
|
8
+1%
|
3
-67%
|
0
N/A
|
0
N/A
|
10
N/A
|
13
+31%
|
346
+2 486%
|
280
-19%
|
320
+14%
|
535
+67%
|
610
+14%
|
742
+22%
|
668
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
22
|
20
|
22
|
17
|
86
|
80
|
8
|
12
|
11
|
11
|
11
|
11
|
15
|
0
|
0
|
25
|
25
|
21
|
21
|
27
|
27
|
29
|
39
|
39
|
|
| Retained Earnings |
12
|
12
|
19
|
7
|
11
|
22
|
29
|
39
|
32
|
62
|
75
|
75
|
76
|
0
|
0
|
134
|
118
|
48
|
17
|
24
|
117
|
303
|
598
|
574
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
72
|
130
|
118
|
122
|
122
|
118
|
123
|
0
|
0
|
189
|
189
|
159
|
160
|
207
|
208
|
217
|
206
|
206
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
6
|
7
|
11
|
11
|
12
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
14
|
|
| Total Equity |
10
N/A
|
8
-14%
|
3
-59%
|
10
+200%
|
76
+647%
|
64
-16%
|
58
-9%
|
113
+94%
|
107
-5%
|
83
-22%
|
71
-14%
|
55
-24%
|
62
+13%
|
0
N/A
|
0
N/A
|
79
N/A
|
95
+20%
|
132
+38%
|
198
+50%
|
258
+30%
|
352
+36%
|
549
+56%
|
834
+52%
|
796
-5%
|
|
| Total Liabilities & Equity |
10
N/A
|
8
-14%
|
4
-54%
|
13
+238%
|
82
+518%
|
80
-1%
|
77
-4%
|
145
+88%
|
158
+9%
|
102
-35%
|
79
-22%
|
63
-21%
|
64
+3%
|
0
N/A
|
0
N/A
|
90
N/A
|
109
+21%
|
477
+339%
|
478
+0%
|
578
+21%
|
887
+53%
|
1 159
+31%
|
1 576
+36%
|
1 465
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
131
|
131
|
133
|
63
|
143
|
151
|
152
|
177
|
177
|
177
|
177
|
183
|
250
|
0
|
0
|
264
|
264
|
265
|
267
|
268
|
269
|
273
|
391
|
389
|
|