ECN Capital Corp
TSX:ECN
Balance Sheet
Balance Sheet Decomposition
ECN Capital Corp
ECN Capital Corp
Balance Sheet
ECN Capital Corp
| 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 |
0
|
0
|
34
|
17
|
52
|
52
|
38
|
45
|
13
|
23
|
15
|
|
| Cash |
0
|
0
|
34
|
17
|
52
|
52
|
38
|
45
|
13
|
23
|
15
|
|
| Total Receivables |
19
|
21
|
29
|
119
|
97
|
99
|
103
|
166
|
219
|
107
|
63
|
|
| Accounts Receivables |
19
|
21
|
29
|
119
|
70
|
88
|
79
|
149
|
203
|
96
|
54
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
28
|
10
|
24
|
17
|
16
|
11
|
8
|
|
| Inventory |
0
|
11
|
104
|
94
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
9
|
44
|
29
|
29
|
14
|
12
|
14
|
|
| Total Current Assets |
19
|
32
|
167
|
230
|
158
|
194
|
170
|
240
|
246
|
142
|
92
|
|
| PP&E Net |
1 102
|
1 946
|
1 953
|
920
|
16
|
63
|
19
|
70
|
69
|
19
|
17
|
|
| PP&E Gross |
1 102
|
1 946
|
1 953
|
0
|
0
|
0
|
0
|
70
|
69
|
19
|
17
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
14
|
5
|
4
|
7
|
|
| Intangible Assets |
19
|
19
|
1
|
136
|
265
|
253
|
258
|
138
|
105
|
105
|
123
|
|
| Goodwill |
5
|
6
|
3
|
280
|
413
|
421
|
422
|
230
|
125
|
127
|
128
|
|
| Note Receivable |
2 239
|
2 281
|
2 553
|
436
|
441
|
345
|
410
|
256
|
732
|
623
|
435
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
72
|
127
|
164
|
104
|
70
|
70
|
72
|
|
| Other Long-Term Assets |
173
|
173
|
108
|
771
|
388
|
194
|
176
|
41
|
20
|
150
|
16
|
|
| Other Assets |
6
|
9
|
12
|
300
|
482
|
522
|
509
|
296
|
175
|
176
|
181
|
|
| Total Assets |
3 558
N/A
|
4 460
+25%
|
4 793
+7%
|
2 793
-42%
|
1 821
-35%
|
1 697
-7%
|
1 706
+1%
|
1 146
-33%
|
1 416
+24%
|
1 285
-9%
|
937
-27%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
72
|
41
|
63
|
136
|
201
|
208
|
152
|
87
|
40
|
28
|
11
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
37
|
29
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
407
|
420
|
442
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
2
|
0
|
0
|
|
| Total Current Liabilities |
478
|
461
|
504
|
136
|
201
|
208
|
152
|
514
|
78
|
57
|
51
|
|
| Long-Term Debt |
2 216
|
2 811
|
2 912
|
1 142
|
335
|
448
|
532
|
294
|
1 027
|
918
|
591
|
|
| Deferred Income Tax |
6
|
25
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Liabilities |
9
|
13
|
2
|
2
|
178
|
163
|
200
|
120
|
118
|
100
|
85
|
|
| Total Liabilities |
2 709
N/A
|
3 310
+22%
|
3 432
+4%
|
1 295
-62%
|
714
-45%
|
818
+15%
|
884
+8%
|
928
+5%
|
1 223
+32%
|
1 075
-12%
|
730
-32%
|
|
| Equity | ||||||||||||
| Common Stock |
808
|
0
|
1 129
|
1 168
|
963
|
760
|
748
|
658
|
653
|
781
|
783
|
|
| Retained Earnings |
0
|
0
|
14
|
249
|
65
|
25
|
16
|
508
|
504
|
625
|
633
|
|
| Additional Paid In Capital |
0
|
0
|
89
|
96
|
99
|
107
|
108
|
78
|
79
|
82
|
86
|
|
| Other Equity |
40
|
1 150
|
157
|
15
|
20
|
13
|
17
|
9
|
34
|
29
|
28
|
|
| Total Equity |
848
N/A
|
1 150
+36%
|
1 361
+18%
|
1 498
+10%
|
1 107
-26%
|
879
-21%
|
823
-6%
|
219
-73%
|
194
-11%
|
209
+8%
|
207
-1%
|
|
| Total Liabilities & Equity |
3 558
N/A
|
4 460
+25%
|
4 793
+7%
|
2 793
-42%
|
1 821
-35%
|
1 697
-7%
|
1 706
+1%
|
1 146
-33%
|
1 416
+24%
|
1 285
-9%
|
937
-27%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
387
|
387
|
387
|
378
|
307
|
240
|
245
|
246
|
245
|
280
|
281
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
8
|
8
|
8
|
8
|
4
|
4
|
31
|
31
|
|