illumin Holdings Inc
TSX:ILLM
Balance Sheet
Balance Sheet Decomposition
illumin Holdings Inc
illumin Holdings Inc
Balance Sheet
illumin Holdings Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
1
|
4
|
7
|
5
|
8
|
7
|
23
|
102
|
86
|
55
|
56
|
44
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
1
|
4
|
7
|
5
|
8
|
7
|
23
|
102
|
86
|
55
|
56
|
44
|
|
| Total Receivables |
0
|
0
|
4
|
5
|
6
|
16
|
16
|
35
|
39
|
32
|
31
|
35
|
35
|
45
|
37
|
|
| Accounts Receivables |
0
|
0
|
3
|
4
|
5
|
15
|
16
|
34
|
38
|
32
|
31
|
34
|
32
|
45
|
36
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
3
|
1
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
4
|
3
|
2
|
|
| Total Current Assets |
0
|
0
|
4
|
6
|
10
|
23
|
22
|
44
|
48
|
56
|
137
|
124
|
95
|
104
|
83
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
7
|
8
|
5
|
7
|
9
|
7
|
8
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
18
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
3
|
11
|
11
|
8
|
3
|
3
|
5
|
8
|
9
|
15
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
4
|
6
|
8
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
4
|
6
|
8
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Total Assets |
0
N/A
|
0
N/A
|
5
+2 350%
|
7
+43%
|
12
+70%
|
32
+170%
|
41
+29%
|
68
+63%
|
69
+3%
|
72
+4%
|
150
+107%
|
142
-5%
|
117
-17%
|
126
+8%
|
110
-12%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
0
|
0
|
2
|
4
|
7
|
12
|
12
|
25
|
26
|
23
|
25
|
27
|
26
|
39
|
39
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
3
|
7
|
11
|
14
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
3
|
0
|
1
|
3
|
2
|
7
|
5
|
6
|
5
|
7
|
2
|
2
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
5
|
4
|
12
|
24
|
25
|
49
|
47
|
30
|
31
|
34
|
29
|
41
|
40
|
|
| Long-Term Debt |
0
|
0
|
0
|
4
|
2
|
2
|
1
|
6
|
7
|
11
|
6
|
4
|
6
|
5
|
4
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
0
|
0
|
3
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
0
N/A
|
6
N/A
|
9
+44%
|
14
+61%
|
29
+114%
|
27
-8%
|
58
+113%
|
54
-6%
|
40
-25%
|
37
-9%
|
39
+5%
|
36
-6%
|
47
+29%
|
44
-6%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
28
|
34
|
42
|
57
|
124
|
120
|
109
|
111
|
112
|
|
| Retained Earnings |
0
|
0
|
2
|
0
|
0
|
0
|
18
|
29
|
34
|
32
|
22
|
22
|
35
|
35
|
50
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
7
|
7
|
11
|
5
|
7
|
3
|
4
|
|
| Other Equity |
0
|
0
|
0
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
0
+100%
|
1
N/A
|
2
-50%
|
2
-20%
|
3
N/A
|
14
+414%
|
10
-30%
|
16
+54%
|
32
+106%
|
113
+252%
|
103
-9%
|
81
-22%
|
79
-2%
|
66
-16%
|
|
| Total Liabilities & Equity |
0
N/A
|
0
N/A
|
5
+2 350%
|
7
+43%
|
12
+70%
|
32
+170%
|
41
+29%
|
68
+63%
|
69
+3%
|
72
+4%
|
150
+107%
|
142
-5%
|
117
-17%
|
126
+8%
|
110
-12%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
105
|
21
|
25
|
28
|
35
|
41
|
48
|
53
|
61
|
57
|
51
|
51
|
52
|
|