MCI Onehealth Technologies Inc
TSX:DRDR
Balance Sheet
Balance Sheet Decomposition
MCI Onehealth Technologies Inc
Current Assets | 9.2m |
Cash & Short-Term Investments | 928k |
Receivables | 1.5m |
Other Current Assets | 6.7m |
Non-Current Assets | 20.8m |
Long-Term Investments | 1.7m |
PP&E | 6m |
Intangibles | 12.2m |
Other Non-Current Assets | 879k |
Current Liabilities | 24.1m |
Accounts Payable | 6.8m |
Short-Term Debt | 10.3m |
Other Current Liabilities | 7m |
Non-Current Liabilities | 7.9m |
Long-Term Debt | 3.4m |
Other Non-Current Liabilities | 4.5m |
Balance Sheet
MCI Onehealth Technologies Inc
Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
1
|
1
|
1
|
7
|
1
|
|
Cash |
1
|
1
|
1
|
7
|
1
|
|
Short-Term Investments |
0
|
0
|
0
|
1
|
0
|
|
Total Receivables |
3
|
3
|
4
|
6
|
6
|
|
Accounts Receivables |
3
|
3
|
2
|
3
|
4
|
|
Other Receivables |
0
|
0
|
1
|
3
|
1
|
|
Other Current Assets |
0
|
0
|
1
|
2
|
1
|
|
Total Current Assets |
4
|
4
|
6
|
17
|
9
|
|
PP&E Net |
18
|
16
|
14
|
14
|
10
|
|
PP&E Gross |
18
|
16
|
14
|
14
|
10
|
|
Accumulated Depreciation |
19
|
22
|
24
|
25
|
23
|
|
Intangible Assets |
0
|
0
|
0
|
12
|
11
|
|
Goodwill |
0
|
0
|
0
|
10
|
10
|
|
Long-Term Investments |
2
|
2
|
1
|
6
|
5
|
|
Other Long-Term Assets |
1
|
1
|
1
|
2
|
0
|
|
Other Assets |
0
|
0
|
0
|
10
|
10
|
|
Total Assets |
25
N/A
|
23
-10%
|
22
-1%
|
61
+172%
|
46
-25%
|
|
Liabilities | ||||||
Accounts Payable |
3
|
3
|
5
|
7
|
6
|
|
Accrued Liabilities |
1
|
1
|
2
|
3
|
3
|
|
Short-Term Debt |
0
|
0
|
1
|
0
|
7
|
|
Current Portion of Long-Term Debt |
2
|
3
|
3
|
3
|
1
|
|
Other Current Liabilities |
2
|
1
|
0
|
2
|
2
|
|
Total Current Liabilities |
8
|
7
|
11
|
14
|
19
|
|
Long-Term Debt |
15
|
13
|
11
|
11
|
9
|
|
Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
|
Minority Interest |
0
|
0
|
0
|
2
|
2
|
|
Other Liabilities |
0
|
0
|
0
|
3
|
1
|
|
Total Liabilities |
23
N/A
|
21
-11%
|
22
+8%
|
33
+48%
|
34
+3%
|
|
Equity | ||||||
Common Stock |
0
|
0
|
1
|
40
|
40
|
|
Retained Earnings |
2
|
2
|
1
|
17
|
38
|
|
Additional Paid In Capital |
0
|
0
|
0
|
5
|
10
|
|
Total Equity |
2
N/A
|
2
-5%
|
0
-95%
|
28
+25 378%
|
12
-58%
|
|
Total Liabilities & Equity |
25
N/A
|
23
-10%
|
22
-1%
|
61
+172%
|
46
-25%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
82
|
82
|
76
|
86
|
86
|