Cannabist Company Holdings Inc
OTC:CBSTF
Balance Sheet
Balance Sheet Decomposition
Cannabist Company Holdings Inc
Cannabist Company Holdings Inc
Balance Sheet
Cannabist Company Holdings Inc
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
61
|
82
|
48
|
36
|
34
|
|
| Cash |
61
|
82
|
48
|
36
|
34
|
|
| Total Receivables |
7
|
19
|
11
|
20
|
38
|
|
| Accounts Receivables |
7
|
18
|
10
|
16
|
22
|
|
| Other Receivables |
0
|
1
|
1
|
4
|
16
|
|
| Inventory |
130
|
95
|
128
|
112
|
95
|
|
| Other Current Assets |
15
|
30
|
50
|
24
|
29
|
|
| Total Current Assets |
214
|
226
|
237
|
191
|
195
|
|
| PP&E Net |
302
|
585
|
578
|
517
|
379
|
|
| PP&E Gross |
302
|
585
|
578
|
517
|
379
|
|
| Accumulated Depreciation |
31
|
53
|
71
|
116
|
93
|
|
| Intangible Assets |
100
|
368
|
145
|
77
|
51
|
|
| Goodwill |
133
|
184
|
19
|
0
|
0
|
|
| Note Receivable |
16
|
6
|
5
|
2
|
14
|
|
| Long-Term Investments |
0
|
1
|
1
|
1
|
13
|
|
| Other Long-Term Assets |
28
|
6
|
9
|
35
|
45
|
|
| Other Assets |
133
|
184
|
19
|
0
|
0
|
|
| Total Assets |
793
N/A
|
1 377
+74%
|
995
-28%
|
823
-17%
|
696
-15%
|
|
| Liabilities | ||||||
| Accounts Payable |
18
|
44
|
24
|
30
|
41
|
|
| Accrued Liabilities |
45
|
136
|
71
|
49
|
32
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
7
|
54
|
13
|
57
|
|
| Other Current Liabilities |
67
|
57
|
54
|
68
|
99
|
|
| Total Current Liabilities |
149
|
244
|
203
|
160
|
229
|
|
| Long-Term Debt |
277
|
229
|
332
|
341
|
287
|
|
| Deferred Income Tax |
32
|
79
|
3
|
0
|
0
|
|
| Minority Interest |
20
|
21
|
6
|
2
|
1
|
|
| Other Liabilities |
13
|
273
|
250
|
256
|
210
|
|
| Total Liabilities |
451
N/A
|
805
+79%
|
781
-3%
|
756
-3%
|
725
-4%
|
|
| Equity | ||||||
| Common Stock |
534
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
192
|
468
|
904
|
1 079
|
1 186
|
|
| Additional Paid In Capital |
0
|
1 040
|
1 117
|
1 146
|
1 157
|
|
| Total Equity |
342
N/A
|
571
+67%
|
213
-63%
|
67
-69%
|
29
N/A
|
|
| Total Liabilities & Equity |
793
N/A
|
1 377
+74%
|
995
-28%
|
823
-17%
|
696
-15%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
2 901
|
376
|
401
|
430
|
473
|
|