Surge Energy Inc.
TSX:SGY.TO
5.47 (CAD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | -28.799 | -31.062 | -40.792 | -46.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.182 | 0 | 0 | 0.285 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 4.939 | 1.35 | 0 | 1.51 | 43.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0 | -28.799 | -31.062 | -40.792 | -46.684 | 4.939 | 1.35 | 0 | 1.51 | 43.13 | 0 | 0 | 0 | 1.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.182 | 0 | 0 | 0.285 |
Net Receivables
| 46.754 | 60.623 | 55.738 | 29.796 | 41.486 | 21.084 | 36.291 | 29.511 | 25.202 | 66.709 | 36.036 | 25.26 | 19.512 | 12.404 | 4.061 | 5.44 | 8.352 | 10.388 | 10.808 | 7.756 | 4.795 | 3.215 | 2.156 | 2.324 | 0.709 | 0.005 |
Inventory
| 0 | 28.799 | 31.062 | 40.792 | 46.684 | 0.084 | 2.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 11.304 | 4.514 | 3.152 | 5.253 | 5.942 | 9.222 | 8.68 | 2.888 | 3.934 | 5.697 | 3.258 | 2.384 | 4.948 | 2.338 | 1.536 | 1.001 | 0.308 | 0.595 | 0.37 | 0.239 | 0.212 | 0.149 | 0.139 | 0.039 | 0.082 | 0 |
Total Current Assets
| 63.413 | 65.137 | 58.89 | 35.049 | 47.428 | 35.245 | 49.21 | 32.399 | 30.646 | 115.536 | 39.294 | 30.152 | 24.46 | 16.179 | 5.596 | 7.916 | 10.107 | 10.983 | 11.178 | 7.995 | 5.007 | 3.364 | 3.477 | 2.363 | 0.791 | 0.29 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,350.258 | 1,407.885 | 1,216.557 | 672.915 | 1,335.845 | 1,528.565 | 1,148.928 | 1,048.979 | 1,081.598 | 1,869.823 | 1,337.431 | 646.209 | 485.573 | 361.398 | 126.763 | 127.494 | 114.081 | 119.627 | 87.82 | 69.424 | 46.444 | 29.282 | 15.66 | 8.213 | 3.469 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| -67.092 | -0.66 | 0 | 0 | -0.191 | 0 | -33.952 | 0 | -11.287 | 0 | 0 | 0 | 6.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.083 | 0.66 | 0 | 0 | 0.191 | 0 | 0.237 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 67.009 | 76.395 | 0 | 0 | 42.39 | 2.898 | 33.715 | 33.879 | 33.038 | 0 | 0 | 5.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.66 | -1,216.557 | -672.915 | 0.191 | 0 | 33.952 | 0 | 11.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0.005 |
Total Non-Current Assets
| 1,417.35 | 1,484.94 | 1,216.557 | 672.915 | 1,378.426 | 1,531.463 | 1,182.88 | 1,082.858 | 1,114.643 | 1,869.823 | 1,337.431 | 651.292 | 491.602 | 361.398 | 126.763 | 127.494 | 114.081 | 119.627 | 87.82 | 69.424 | 46.444 | 29.282 | 15.66 | 8.213 | 3.534 | 0.005 |
Total Assets
| 1,480.763 | 1,550.077 | 1,275.447 | 707.964 | 1,425.854 | 1,566.708 | 1,232.09 | 1,115.257 | 1,145.289 | 1,985.359 | 1,376.725 | 681.444 | 516.062 | 377.577 | 132.36 | 135.41 | 124.188 | 130.609 | 98.998 | 77.419 | 51.451 | 32.647 | 19.137 | 10.576 | 4.325 | 0.294 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 85.39 | 93.373 | 84.33 | 51.265 | 40.848 | 42.35 | 31.107 | 32.039 | 37.72 | 87.313 | 57.808 | 53.823 | 0 | 0 | 0 | 0 | 14.114 | 17.945 | 18.509 | 14.173 | 11.195 | 4.844 | 5.684 | 2.807 | 1.507 | 0.004 |
Short Term Debt
| 13.699 | 31.261 | 53.671 | 269.704 | 8.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.65 | 39.65 | 37.95 | 39.3 | 23.25 | 25.6 | 17.75 | 11 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 4.013 | 0 | 10 | 4 | 8.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.3 | -23.25 | -25.6 | -17.75 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -66.44 | -76.575 | -52.315 | -32.382 | -38.195 | -35.262 | -21.514 | -17.093 | -27.998 | -73.264 | -36.073 | -52.866 | 51.618 | 34.308 | 10.849 | 16.155 | -12.955 | 21.355 | 4.741 | 11.427 | 6.555 | -4.495 | -5.684 | -1.641 | -1.497 | -0.004 |
Total Current Liabilities
| 122.052 | 141.432 | 180.016 | 343.852 | 60.323 | 49.438 | 40.7 | 46.985 | 47.442 | 101.362 | 79.543 | 54.78 | 51.618 | 34.308 | 52.499 | 55.805 | 53.222 | 57.245 | 41.759 | 39.773 | 28.945 | 16.193 | 5.684 | 3.973 | 1.516 | 0.004 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 245.677 | 316.658 | 283.384 | 135.895 | 423.684 | 446.566 | 245.946 | 160.684 | 149.028 | 564.258 | 279.619 | 194.523 | 72.197 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.675 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208.475 | 86.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.35 | 72.912 | 40.666 | 27.829 | 35.239 | 17.636 | 19.324 | 16.791 | 16.35 | 16.123 | 9.787 | 6.72 | 5.719 | 3.473 | 1.462 | 0.449 | 0 |
Other Non-Current Liabilities
| 269.057 | 253.665 | 298.664 | 294.433 | 270.54 | 236.212 | 169.291 | 128.411 | 136.678 | 2.051 | 4.303 | 40.476 | 40.262 | 11.994 | 5.388 | 5.243 | 5.696 | 7.783 | 5.866 | 3.743 | 0.364 | 0.149 | 0.079 | 0.781 | 0.727 | 0 |
Total Non-Current Liabilities
| 514.734 | 570.323 | 582.048 | 430.328 | 694.224 | 682.778 | 415.237 | 289.095 | 285.706 | 808.134 | 442.988 | 275.665 | 140.288 | 77.233 | 23.025 | 24.567 | 22.487 | 24.133 | 21.989 | 13.53 | 7.084 | 5.868 | 3.553 | 2.843 | 1.852 | 0 |
Total Liabilities
| 636.786 | 711.755 | 762.064 | 774.18 | 754.547 | 732.216 | 455.937 | 336.08 | 333.148 | 909.496 | 522.531 | 330.445 | 191.906 | 111.541 | 75.524 | 80.373 | 75.709 | 81.377 | 63.748 | 53.303 | 36.029 | 22.06 | 9.236 | 6.815 | 3.368 | 0.004 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,790.559 | 1,765.442 | 1,654.211 | 1,482.249 | 1,466.506 | 1,441.773 | 1,295.961 | 1,274.195 | 1,256.63 | 1,252.315 | 884.676 | 351.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,020.503 | -988.795 | -1,199.241 | -1,606.849 | -853.689 | -663.249 | -567.079 | -539.65 | -488.402 | -213.843 | -64.889 | -28.469 | 24.774 | 26.742 | 37.068 | 39.219 | 32.886 | 31.524 | 26.258 | 16.411 | 9.523 | 4.568 | 3.72 | 1.864 | 0.106 | -0.009 |
Accumulated Other Comprehensive Income/Loss
| 6.375 | 2.715 | 6.266 | 6.266 | 6.266 | 3.551 | 3.522 | 3.522 | 3.522 | 5.883 | 7.284 | -0.043 | 1.005 | 0 | 0 | 0 | 0 | 0 | 0 | 1.362 | 0.171 | 0.078 | -2.781 | -1.107 | -0.116 | 0 |
Other Total Stockholders Equity
| 67.546 | 58.96 | 52.147 | 52.118 | 52.224 | 52.417 | 43.749 | 41.11 | 40.391 | 31.508 | 27.123 | 27.554 | 298.377 | 239.294 | 19.767 | 15.818 | 15.593 | 17.708 | 8.991 | 6.343 | 5.729 | 5.94 | 8.962 | 3.004 | 0.968 | 0.3 |
Total Shareholders Equity
| 843.977 | 838.322 | 513.383 | -66.216 | 671.307 | 834.492 | 776.153 | 779.177 | 812.141 | 1,075.863 | 854.194 | 350.999 | 324.156 | 266.036 | 56.836 | 55.037 | 48.479 | 49.232 | 35.25 | 24.116 | 15.422 | 10.586 | 9.901 | 3.761 | 0.957 | 0.29 |
Total Equity
| 843.977 | 838.322 | 513.383 | -66.216 | 671.307 | 834.492 | 776.153 | 779.177 | 812.141 | 1,075.863 | 854.194 | 350.999 | 324.156 | 266.036 | 56.836 | 55.037 | 48.479 | 49.232 | 35.25 | 24.116 | 15.422 | 10.586 | 9.901 | 3.761 | 0.957 | 0.29 |
Total Liabilities & Shareholders Equity
| 1,480.763 | 1,550.077 | 1,275.447 | 707.964 | 1,425.854 | 1,566.708 | 1,232.09 | 1,115.257 | 1,145.289 | 1,985.359 | 1,376.725 | 681.444 | 516.062 | 377.577 | 132.36 | 135.41 | 124.188 | 130.609 | 98.998 | 77.419 | 51.451 | 32.647 | 19.137 | 10.576 | 4.325 | 0.294 |