VerticalScope Holdings Inc
TSX:FORA
Balance Sheet
Balance Sheet Decomposition
VerticalScope Holdings Inc
VerticalScope Holdings Inc
Balance Sheet
VerticalScope Holdings Inc
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
5
|
5
|
21
|
9
|
6
|
5
|
|
| Cash |
5
|
5
|
21
|
9
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
6
|
5
|
|
| Total Receivables |
13
|
15
|
16
|
16
|
16
|
16
|
|
| Accounts Receivables |
12
|
14
|
15
|
15
|
13
|
15
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
2
|
1
|
|
| Other Current Assets |
1
|
0
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
18
|
20
|
38
|
26
|
23
|
22
|
|
| PP&E Net |
5
|
5
|
4
|
3
|
3
|
2
|
|
| PP&E Gross |
5
|
5
|
4
|
3
|
3
|
2
|
|
| Accumulated Depreciation |
3
|
3
|
2
|
2
|
2
|
3
|
|
| Intangible Assets |
47
|
33
|
99
|
71
|
52
|
38
|
|
| Goodwill |
12
|
12
|
53
|
53
|
53
|
53
|
|
| Note Receivable |
0
|
0
|
2
|
1
|
0
|
0
|
|
| Long-Term Investments |
3
|
3
|
1
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
16
|
16
|
21
|
24
|
22
|
18
|
|
| Other Assets |
12
|
12
|
53
|
53
|
53
|
53
|
|
| Total Assets |
102
N/A
|
88
-14%
|
217
+147%
|
178
-18%
|
153
-14%
|
132
-13%
|
|
| Liabilities | |||||||
| Accounts Payable |
8
|
4
|
10
|
8
|
6
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
9
|
4
|
4
|
5
|
2
|
|
| Other Current Liabilities |
1
|
1
|
10
|
16
|
1
|
2
|
|
| Total Current Liabilities |
18
|
14
|
24
|
29
|
12
|
10
|
|
| Long-Term Debt |
106
|
96
|
80
|
57
|
57
|
39
|
|
| Deferred Income Tax |
1
|
0
|
11
|
8
|
4
|
0
|
|
| Other Liabilities |
0
|
0
|
6
|
1
|
0
|
0
|
|
| Total Liabilities |
125
N/A
|
110
-12%
|
121
+10%
|
96
-20%
|
72
-25%
|
50
-31%
|
|
| Equity | |||||||
| Common Stock |
34
|
34
|
160
|
161
|
168
|
163
|
|
| Retained Earnings |
66
|
67
|
80
|
104
|
109
|
106
|
|
| Additional Paid In Capital |
8
|
10
|
16
|
25
|
22
|
25
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
23
N/A
|
23
+2%
|
96
N/A
|
82
-15%
|
81
-1%
|
83
+2%
|
|
| Total Liabilities & Equity |
102
N/A
|
88
-14%
|
217
+147%
|
178
-18%
|
153
-14%
|
132
-13%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
21
|
21
|
21
|
21
|
22
|
21
|
|