Verano Holdings Corp
CNSX:VRNO
Balance Sheet
Balance Sheet Decomposition
Verano Holdings Corp
Verano Holdings Corp
Balance Sheet
Verano Holdings Corp
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
73
|
6
|
16
|
99
|
85
|
|
| Cash |
73
|
6
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
16
|
99
|
85
|
|
| Total Receivables |
4
|
10
|
11
|
18
|
17
|
|
| Accounts Receivables |
3
|
5
|
7
|
17
|
17
|
|
| Other Receivables |
1
|
5
|
4
|
0
|
0
|
|
| Inventory |
16
|
31
|
37
|
141
|
165
|
|
| Other Current Assets |
1
|
3
|
6
|
20
|
52
|
|
| Total Current Assets |
94
|
50
|
71
|
277
|
318
|
|
| PP&E Net |
41
|
104
|
156
|
514
|
608
|
|
| PP&E Gross |
41
|
104
|
156
|
514
|
608
|
|
| Accumulated Depreciation |
4
|
9
|
18
|
46
|
89
|
|
| Intangible Assets |
13
|
20
|
72
|
1 380
|
1 181
|
|
| Goodwill |
2
|
5
|
16
|
368
|
269
|
|
| Long-Term Investments |
2
|
11
|
12
|
7
|
7
|
|
| Other Long-Term Assets |
2
|
4
|
2
|
2
|
13
|
|
| Other Assets |
2
|
5
|
16
|
368
|
269
|
|
| Total Assets |
153
N/A
|
194
+27%
|
330
+70%
|
2 549
+673%
|
2 396
-6%
|
|
| Liabilities | ||||||
| Accounts Payable |
8
|
19
|
18
|
45
|
41
|
|
| Accrued Liabilities |
2
|
3
|
16
|
49
|
51
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
10
|
8
|
14
|
24
|
|
| Other Current Liabilities |
10
|
25
|
74
|
363
|
271
|
|
| Total Current Liabilities |
24
|
56
|
116
|
471
|
387
|
|
| Long-Term Debt |
3
|
16
|
32
|
276
|
389
|
|
| Deferred Income Tax |
1
|
5
|
15
|
262
|
196
|
|
| Minority Interest |
3
|
5
|
6
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
13
|
58
|
83
|
|
| Total Liabilities |
30
N/A
|
82
+174%
|
182
+122%
|
1 068
+485%
|
1 055
-1%
|
|
| Equity | ||||||
| Common Stock |
0
|
0
|
138
|
1 536
|
1 666
|
|
| Retained Earnings |
0
|
0
|
9
|
55
|
324
|
|
| Other Equity |
123
|
112
|
0
|
0
|
0
|
|
| Total Equity |
123
N/A
|
112
-9%
|
147
+32%
|
1 481
+906%
|
1 342
-9%
|
|
| Total Liabilities & Equity |
153
N/A
|
194
+27%
|
330
+70%
|
2 549
+673%
|
2 396
-6%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
126
|
126
|
290
|
324
|
340
|
|