DIRTT Environmental Solutions Ltd
TSX:DRT
Balance Sheet
Balance Sheet Decomposition
DIRTT Environmental Solutions Ltd
DIRTT Environmental Solutions Ltd
Balance Sheet
DIRTT Environmental Solutions Ltd
| Sep-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
0
|
8
|
4
|
12
|
9
|
16
|
26
|
53
|
47
|
46
|
60
|
11
|
25
|
29
|
|
| Cash |
0
|
8
|
4
|
12
|
9
|
16
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
47
|
46
|
60
|
11
|
25
|
29
|
|
| Short-Term Investments |
0
|
0
|
28
|
22
|
57
|
54
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
20
|
19
|
16
|
25
|
17
|
24
|
19
|
44
|
25
|
19
|
18
|
22
|
16
|
20
|
|
| Accounts Receivables |
17
|
15
|
13
|
20
|
17
|
23
|
18
|
44
|
25
|
19
|
18
|
14
|
16
|
19
|
|
| Other Receivables |
4
|
4
|
4
|
4
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
|
| Inventory |
7
|
8
|
11
|
13
|
16
|
16
|
19
|
19
|
18
|
16
|
19
|
22
|
17
|
15
|
|
| Other Current Assets |
2
|
2
|
1
|
2
|
1
|
2
|
2
|
2
|
3
|
4
|
8
|
7
|
6
|
3
|
|
| Total Current Assets |
30
|
37
|
60
|
73
|
100
|
111
|
104
|
118
|
93
|
85
|
104
|
62
|
64
|
67
|
|
| PP&E Net |
40
|
32
|
28
|
31
|
35
|
41
|
48
|
37
|
62
|
84
|
83
|
72
|
55
|
46
|
|
| PP&E Gross |
40
|
32
|
28
|
31
|
35
|
41
|
48
|
0
|
62
|
84
|
83
|
72
|
55
|
46
|
|
| Accumulated Depreciation |
19
|
25
|
28
|
31
|
34
|
40
|
50
|
0
|
79
|
93
|
109
|
109
|
115
|
112
|
|
| Intangible Assets |
7
|
9
|
10
|
10
|
11
|
15
|
20
|
8
|
8
|
8
|
7
|
4
|
2
|
3
|
|
| Goodwill |
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3
|
4
|
2
|
2
|
6
|
5
|
8
|
11
|
11
|
5
|
6
|
5
|
3
|
3
|
|
| Other Assets |
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Assets |
82
N/A
|
83
+2%
|
103
+23%
|
118
+15%
|
153
+30%
|
174
+13%
|
181
+4%
|
176
-3%
|
176
0%
|
183
+4%
|
199
+9%
|
144
-28%
|
124
-13%
|
118
-5%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
8
|
8
|
6
|
10
|
4
|
7
|
10
|
31
|
9
|
7
|
9
|
8
|
13
|
12
|
|
| Accrued Liabilities |
3
|
5
|
6
|
10
|
7
|
8
|
12
|
0
|
17
|
19
|
20
|
18
|
12
|
10
|
|
| Short-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
19
|
1
|
2
|
3
|
3
|
4
|
5
|
3
|
0
|
1
|
7
|
3
|
1
|
0
|
|
| Other Current Liabilities |
6
|
9
|
9
|
7
|
11
|
9
|
15
|
15
|
9
|
5
|
2
|
7
|
8
|
7
|
|
| Total Current Liabilities |
40
|
23
|
23
|
30
|
25
|
27
|
41
|
48
|
34
|
31
|
37
|
36
|
34
|
30
|
|
| Long-Term Debt |
13
|
19
|
15
|
6
|
4
|
10
|
6
|
3
|
0
|
5
|
67
|
62
|
55
|
22
|
|
| Deferred Income Tax |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
30
|
27
|
28
|
28
|
24
|
|
| Total Liabilities |
53
N/A
|
56
+6%
|
38
-33%
|
36
-6%
|
30
-16%
|
38
+28%
|
47
+24%
|
52
+11%
|
51
-3%
|
67
+32%
|
132
+98%
|
126
-5%
|
117
-7%
|
76
-35%
|
|
| Equity | |||||||||||||||
| Common Stock |
60
|
63
|
116
|
123
|
140
|
145
|
156
|
181
|
181
|
181
|
182
|
191
|
196
|
219
|
|
| Retained Earnings |
37
|
46
|
58
|
49
|
28
|
24
|
36
|
42
|
46
|
57
|
111
|
166
|
181
|
166
|
|
| Additional Paid In Capital |
5
|
6
|
6
|
5
|
5
|
8
|
10
|
7
|
8
|
10
|
13
|
9
|
8
|
8
|
|
| Other Equity |
1
|
4
|
1
|
3
|
7
|
7
|
5
|
22
|
18
|
17
|
16
|
16
|
16
|
19
|
|
| Total Equity |
28
N/A
|
27
-5%
|
65
+140%
|
83
+28%
|
123
+50%
|
136
+10%
|
134
-1%
|
124
-8%
|
125
+1%
|
117
-7%
|
68
-42%
|
18
-73%
|
7
-61%
|
43
+500%
|
|
| Total Liabilities & Equity |
82
N/A
|
83
+2%
|
103
+23%
|
118
+15%
|
153
+30%
|
174
+13%
|
181
+4%
|
176
-3%
|
176
0%
|
183
+4%
|
199
+9%
|
144
-28%
|
124
-13%
|
118
-5%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
36
|
36
|
69
|
77
|
85
|
85
|
84
|
85
|
85
|
85
|
85
|
98
|
105
|
194
|
|