Liberty Energy Inc.【LBRT】
| Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Cash and cash equivalents | 103 | 113 | 69 | 20 | 44 | 37 | 20 |
|---|
| Accounts Receivable, after Allowance for Credit Loss, Current | 154 | 204 | 244 | 299 | 410 | - | - |
|---|
| Unbilled Receivables, Current | 79 | 39 | 70 | 109 | 176 | 189 | 185 |
|---|
| Inventories | 60 | 89 | 119 | 135 | 214 | 206 | 203 |
|---|
| Prepaid and other current assets | 50 | 35 | 66 | 68 | 113 | 124 | 85 |
|---|
| Total current assets | 461 | 489 | 567 | 630 | 957 | 954 | 849 |
|---|
| Property and equipment, net | 627 | 652 | 1,121 | 1,199 | 1,362 | 1,645 | 1,891 |
|---|
| Finance lease right-of-use assets | - | 55 | 39 | 18 | 42 | 182 | 283 |
|---|
| Operating lease right-of-use assets | - | 53 | 76 | 110 | 97 | 93 | 73 |
|---|
| Other Assets | - | - | - | - | - | 159 | 119 |
|---|
| Total assets | 1,117 | 1,283 | 1,890 | 2,041 | 2,576 | 3,034 | 3,296 |
|---|
| Accounts Payable, Current | 80 | 118 | 193 | 289 | 327 | 294 | 314 |
|---|
| Accrued liabilities | - | - | - | 235 | 279 | 261 | 207 |
|---|
| Income taxes payable | 15 | - | - | - | - | 1 | 3 |
|---|
| Contract with Customer, Liability, Current | - | - | - | 5 | 4 | - | 41 |
|---|
| Finance Lease, Liability, Current | - | 24 | 21 | 9 | 11 | 40 | 67 |
|---|
| Operating Lease, Liability, Current | - | 16 | 23 | 31 | 27 | 28 | 29 |
|---|
| Total current liabilities | 220 | 266 | 356 | 569 | 649 | 639 | 667 |
|---|
| Long-term debt | 106 | 106 | 105 | 121 | 217 | 140 | 191 |
|---|
| Deferred tax liability | - | 20 | - | 1 | 1 | 102 | 138 |
|---|
| Accrued Income Taxes, Noncurrent | - | 48 | 57 | 38 | 119 | 112 | 75 |
|---|
| Finance Lease, Liability, Noncurrent | - | 25 | 11 | 4 | 22 | 134 | 204 |
|---|
| Operating Lease, Liability, Noncurrent | - | 37 | 50 | 77 | 69 | 64 | 44 |
|---|
| Total liabilities | 376 | 502 | 580 | 810 | 1,079 | 1,192 | 1,318 |
|---|
| Preferred Stock, Value, Issued | - | - | - | - | - | - | - |
|---|
| Common Class A | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
|---|
| Class B, $0.01 par value, 400,000,000 shares authorized and none issued and outstanding | 0 | 0 | 0 | 0 | 0 | - | - |
|---|
| Additional paid in capital | 313 | 411 | 1,126 | 1,368 | 1,266 | 1,093 | 977 |
|---|
| Retained earnings | 119 | 143 | 23 | -156 | 235 | 752 | 1,020 |
|---|
| Accumulated other comprehensive loss | - | - | - | -0 | -7 | -6 | -20 |
|---|
| Common Class A | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
|---|
| Class B, $0.01 par value, 400,000,000 shares authorized and none issued and outstanding | 0 | 0 | 0 | 0 | 0 | - | - |
|---|
| Total equity | 741 | 781 | 1,310 | 1,230 | 1,497 | 1,841 | 1,979 |
|---|
| Total liabilities and equity | 1,117 | 1,283 | 1,890 | 2,041 | 2,576 | 3,034 | 3,296 |
|---|