Dexterra Group Inc
TSX:DXT
Balance Sheet
Balance Sheet Decomposition
Dexterra Group Inc
Dexterra Group Inc
Balance Sheet
Dexterra Group Inc
| Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-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 |
3
|
1
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Cash |
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
19
|
22
|
39
|
24
|
52
|
84
|
133
|
95
|
116
|
53
|
64
|
102
|
103
|
36
|
150
|
187
|
211
|
213
|
154
|
|
| Accounts Receivables |
0
|
0
|
0
|
12
|
43
|
68
|
112
|
50
|
57
|
31
|
33
|
42
|
103
|
0
|
63
|
180
|
204
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
12
|
9
|
16
|
21
|
45
|
59
|
21
|
31
|
60
|
0
|
0
|
86
|
7
|
8
|
0
|
0
|
|
| Inventory |
5
|
14
|
10
|
12
|
14
|
15
|
13
|
16
|
15
|
11
|
5
|
7
|
9
|
5
|
12
|
17
|
26
|
29
|
18
|
|
| Other Current Assets |
0
|
1
|
2
|
2
|
9
|
4
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
2
|
6
|
5
|
5
|
6
|
7
|
|
| Total Current Assets |
27
|
38
|
51
|
42
|
75
|
103
|
149
|
114
|
134
|
68
|
73
|
115
|
116
|
45
|
168
|
209
|
243
|
248
|
179
|
|
| PP&E Net |
74
|
111
|
148
|
156
|
163
|
229
|
330
|
349
|
401
|
399
|
383
|
338
|
327
|
10
|
206
|
184
|
180
|
169
|
161
|
|
| PP&E Gross |
74
|
111
|
148
|
156
|
163
|
229
|
330
|
349
|
401
|
399
|
383
|
338
|
327
|
10
|
206
|
184
|
180
|
0
|
0
|
|
| Accumulated Depreciation |
5
|
12
|
25
|
40
|
61
|
86
|
114
|
148
|
176
|
216
|
223
|
228
|
233
|
4
|
24
|
53
|
79
|
0
|
0
|
|
| Intangible Assets |
35
|
52
|
43
|
35
|
27
|
18
|
10
|
3
|
0
|
0
|
7
|
4
|
2
|
21
|
24
|
22
|
35
|
31
|
38
|
|
| Goodwill |
84
|
115
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
20
|
21
|
25
|
99
|
99
|
99
|
129
|
130
|
147
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
0
|
0
|
|
| Long-Term Investments |
4
|
6
|
6
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
17
|
15
|
15
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
9
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
3
|
0
|
3
|
2
|
8
|
1
|
0
|
|
| Other Assets |
84
|
115
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
20
|
21
|
25
|
99
|
99
|
99
|
129
|
130
|
147
|
|
| Total Assets |
224
N/A
|
321
+44%
|
247
-23%
|
241
-3%
|
278
+15%
|
357
+29%
|
496
+39%
|
471
-5%
|
540
+15%
|
470
-13%
|
485
+3%
|
480
-1%
|
472
-2%
|
175
-63%
|
514
+194%
|
534
+4%
|
611
+15%
|
607
-1%
|
525
-14%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
10
|
14
|
14
|
12
|
25
|
42
|
60
|
57
|
56
|
31
|
29
|
33
|
48
|
16
|
82
|
122
|
171
|
163
|
125
|
|
| Short-Term Debt |
9
|
21
|
11
|
7
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
2
|
12
|
1
|
1
|
2
|
8
|
0
|
0
|
2
|
1
|
6
|
7
|
7
|
8
|
8
|
6
|
|
| Other Current Liabilities |
0
|
5
|
2
|
2
|
9
|
18
|
13
|
4
|
5
|
2
|
3
|
10
|
5
|
3
|
11
|
7
|
20
|
15
|
14
|
|
| Total Current Liabilities |
20
|
41
|
28
|
23
|
47
|
61
|
74
|
62
|
68
|
32
|
32
|
45
|
54
|
26
|
100
|
136
|
198
|
186
|
145
|
|
| Long-Term Debt |
1
|
1
|
39
|
36
|
30
|
55
|
117
|
78
|
146
|
58
|
75
|
73
|
31
|
1
|
104
|
83
|
114
|
109
|
79
|
|
| Deferred Income Tax |
17
|
14
|
12
|
13
|
21
|
24
|
29
|
31
|
33
|
37
|
43
|
46
|
39
|
2
|
0
|
3
|
8
|
21
|
17
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
6
|
9
|
11
|
11
|
11
|
1
|
8
|
7
|
5
|
4
|
5
|
|
| Total Liabilities |
38
N/A
|
56
+48%
|
78
+40%
|
72
-7%
|
99
+38%
|
141
+43%
|
222
+57%
|
177
-20%
|
253
+43%
|
136
-46%
|
161
+19%
|
175
+8%
|
136
-22%
|
31
-77%
|
214
+589%
|
229
+7%
|
325
+42%
|
320
-1%
|
246
-23%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
187
|
258
|
258
|
245
|
245
|
173
|
180
|
184
|
186
|
266
|
287
|
287
|
338
|
132
|
232
|
234
|
234
|
231
|
227
|
|
| Retained Earnings |
2
|
5
|
94
|
88
|
78
|
32
|
83
|
98
|
87
|
52
|
21
|
1
|
20
|
12
|
67
|
70
|
50
|
52
|
46
|
|
| Additional Paid In Capital |
1
|
4
|
6
|
12
|
11
|
10
|
11
|
12
|
14
|
15
|
16
|
16
|
17
|
0
|
0
|
1
|
2
|
3
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Equity |
186
N/A
|
266
+43%
|
170
-36%
|
169
0%
|
179
+6%
|
216
+21%
|
274
+27%
|
294
+7%
|
287
-3%
|
333
+16%
|
324
-3%
|
305
-6%
|
337
+10%
|
144
-57%
|
299
+108%
|
304
+2%
|
287
-6%
|
287
+0%
|
279
-3%
|
|
| Total Liabilities & Equity |
224
N/A
|
321
+44%
|
247
-23%
|
241
-3%
|
278
+15%
|
357
+29%
|
496
+39%
|
471
-5%
|
540
+15%
|
470
-13%
|
485
+3%
|
480
-1%
|
472
-2%
|
175
-63%
|
514
+194%
|
534
+4%
|
611
+15%
|
607
-1%
|
525
-14%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
18
|
22
|
22
|
21
|
21
|
21
|
22
|
22
|
22
|
27
|
29
|
29
|
33
|
32
|
65
|
65
|
65
|
64
|
63
|
|