IM Cannabis Corp
NASDAQ:IMCC
Balance Sheet
Balance Sheet Decomposition
IM Cannabis Corp
IM Cannabis Corp
Balance Sheet
IM Cannabis Corp
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
14
|
9
|
14
|
2
|
2
|
1
|
|
| Cash Equivalents |
14
|
9
|
14
|
2
|
2
|
1
|
|
| Total Receivables |
2
|
6
|
34
|
12
|
12
|
14
|
|
| Accounts Receivables |
2
|
6
|
17
|
9
|
8
|
14
|
|
| Other Receivables |
1
|
1
|
17
|
3
|
4
|
0
|
|
| Inventory |
5
|
8
|
31
|
17
|
10
|
3
|
|
| Other Current Assets |
3
|
4
|
2
|
2
|
1
|
5
|
|
| Total Current Assets |
24
|
27
|
81
|
33
|
24
|
23
|
|
| PP&E Net |
4
|
6
|
48
|
7
|
6
|
4
|
|
| PP&E Gross |
0
|
0
|
48
|
7
|
6
|
4
|
|
| Accumulated Depreciation |
0
|
0
|
7
|
16
|
17
|
14
|
|
| Intangible Assets |
1
|
1
|
31
|
8
|
6
|
3
|
|
| Goodwill |
0
|
0
|
121
|
10
|
10
|
7
|
|
| Long-Term Investments |
1
|
2
|
6
|
2
|
2
|
2
|
|
| Other Long-Term Assets |
0
|
1
|
0
|
1
|
0
|
0
|
|
| Other Assets |
0
|
0
|
121
|
10
|
10
|
7
|
|
| Total Assets |
31
N/A
|
38
+23%
|
287
+654%
|
61
-79%
|
49
-20%
|
39
-20%
|
|
| Liabilities | |||||||
| Accounts Payable |
2
|
6
|
34
|
21
|
15
|
16
|
|
| Accrued Liabilities |
0
|
0
|
6
|
2
|
2
|
0
|
|
| Short-Term Debt |
0
|
0
|
10
|
9
|
12
|
15
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
2
|
1
|
0
|
2
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
3
|
1
|
|
| Total Current Liabilities |
3
|
6
|
51
|
34
|
33
|
35
|
|
| Long-Term Debt |
1
|
1
|
18
|
1
|
1
|
1
|
|
| Deferred Income Tax |
1
|
2
|
7
|
1
|
1
|
0
|
|
| Minority Interest |
1
|
2
|
4
|
1
|
1
|
2
|
|
| Other Liabilities |
0
|
17
|
6
|
0
|
0
|
0
|
|
| Total Liabilities |
6
N/A
|
27
+333%
|
86
+219%
|
38
-56%
|
34
-10%
|
34
-1%
|
|
| Equity | |||||||
| Common Stock |
0
|
37
|
238
|
246
|
254
|
265
|
|
| Retained Earnings |
4
|
33
|
51
|
240
|
249
|
259
|
|
| Additional Paid In Capital |
26
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Equity |
3
|
7
|
15
|
16
|
10
|
1
|
|
| Total Equity |
25
N/A
|
11
-55%
|
201
+1 713%
|
23
-89%
|
14
-36%
|
5
-64%
|
|
| Total Liabilities & Equity |
31
N/A
|
38
+23%
|
287
+654%
|
61
-79%
|
49
-20%
|
39
-20%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
4
|
4
|
1
|
1
|
2
|
3
|
|