Tantalus Systems Holding Inc
TSX:GRID
Balance Sheet
Balance Sheet Decomposition
Tantalus Systems Holding Inc
Tantalus Systems Holding Inc
Balance Sheet
Tantalus Systems Holding Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
4
|
5
|
5
|
14
|
6
|
5
|
13
|
|
| Cash |
4
|
5
|
5
|
14
|
6
|
5
|
13
|
|
| Total Receivables |
7
|
6
|
10
|
5
|
9
|
8
|
10
|
|
| Accounts Receivables |
6
|
5
|
9
|
5
|
9
|
8
|
10
|
|
| Other Receivables |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Inventory |
5
|
5
|
5
|
6
|
6
|
7
|
5
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Total Current Assets |
17
|
17
|
21
|
26
|
23
|
22
|
30
|
|
| PP&E Net |
3
|
3
|
2
|
4
|
4
|
3
|
3
|
|
| PP&E Gross |
3
|
3
|
2
|
4
|
4
|
3
|
3
|
|
| Accumulated Depreciation |
9
|
9
|
10
|
10
|
11
|
11
|
11
|
|
| Intangible Assets |
1
|
1
|
0
|
0
|
7
|
6
|
5
|
|
| Goodwill |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Other Assets |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Total Assets |
21
N/A
|
20
-3%
|
24
+17%
|
31
+32%
|
37
+20%
|
35
-7%
|
42
+19%
|
|
| Liabilities | ||||||||
| Accounts Payable |
7
|
6
|
7
|
5
|
7
|
8
|
8
|
|
| Accrued Liabilities |
4
|
3
|
4
|
3
|
3
|
3
|
8
|
|
| Short-Term Debt |
8
|
8
|
8
|
8
|
8
|
9
|
4
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
2
|
1
|
2
|
|
| Other Current Liabilities |
2
|
4
|
5
|
4
|
7
|
7
|
6
|
|
| Total Current Liabilities |
22
|
22
|
25
|
21
|
27
|
27
|
28
|
|
| Long-Term Debt |
1
|
1
|
1
|
3
|
4
|
5
|
7
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Total Liabilities |
24
N/A
|
23
-2%
|
26
+12%
|
24
-6%
|
34
+39%
|
32
-4%
|
35
+7%
|
|
| Equity | ||||||||
| Common Stock |
75
|
75
|
71
|
87
|
88
|
88
|
95
|
|
| Retained Earnings |
79
|
79
|
76
|
82
|
86
|
88
|
90
|
|
| Other Equity |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Equity |
3
N/A
|
3
-5%
|
2
+19%
|
7
N/A
|
4
-47%
|
2
-35%
|
7
+199%
|
|
| Total Liabilities & Equity |
21
N/A
|
20
-3%
|
24
+17%
|
31
+32%
|
37
+20%
|
35
-7%
|
42
+19%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
43
|
36
|
34
|
44
|
45
|
45
|
51
|
|