Propel Holdings Inc
TSX:PRL
Balance Sheet
Balance Sheet Decomposition
Propel Holdings Inc
Propel Holdings Inc
Balance Sheet
Propel Holdings Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
7
|
6
|
5
|
7
|
8
|
14
|
21
|
|
| Cash |
7
|
6
|
5
|
7
|
8
|
14
|
21
|
|
| Total Receivables |
3
|
5
|
7
|
16
|
26
|
43
|
65
|
|
| Other Current Assets |
0
|
1
|
0
|
1
|
2
|
2
|
3
|
|
| Total Current Assets |
11
|
11
|
13
|
25
|
35
|
58
|
88
|
|
| PP&E Net |
3
|
4
|
3
|
3
|
3
|
2
|
2
|
|
| PP&E Gross |
3
|
4
|
3
|
3
|
3
|
2
|
2
|
|
| Accumulated Depreciation |
1
|
2
|
3
|
4
|
4
|
4
|
4
|
|
| Intangible Assets |
3
|
5
|
5
|
8
|
11
|
13
|
27
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
43
|
|
| Note Receivable |
10
|
22
|
43
|
89
|
174
|
218
|
307
|
|
| Other Long-Term Assets |
6
|
8
|
11
|
22
|
31
|
46
|
68
|
|
| Other Assets |
0
|
1
|
3
|
3
|
3
|
6
|
58
|
|
| Total Assets |
33
N/A
|
51
+54%
|
79
+55%
|
149
+89%
|
257
+72%
|
344
+34%
|
551
+60%
|
|
| Liabilities | ||||||||
| Accounts Payable |
1
|
2
|
3
|
3
|
2
|
4
|
11
|
|
| Accrued Liabilities |
1
|
2
|
4
|
9
|
9
|
17
|
25
|
|
| Short-Term Debt |
5
|
6
|
3
|
3
|
2
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
1
|
16
|
5
|
5
|
6
|
8
|
|
| Other Current Liabilities |
1
|
2
|
5
|
4
|
4
|
11
|
16
|
|
| Total Current Liabilities |
9
|
13
|
31
|
24
|
22
|
38
|
59
|
|
| Long-Term Debt |
20
|
33
|
37
|
45
|
146
|
196
|
266
|
|
| Deferred Income Tax |
1
|
1
|
1
|
0
|
1
|
2
|
2
|
|
| Other Liabilities |
2
|
1
|
1
|
6
|
6
|
7
|
13
|
|
| Total Liabilities |
31
N/A
|
48
+53%
|
71
+49%
|
74
+5%
|
175
+136%
|
243
+39%
|
341
+40%
|
|
| Equity | ||||||||
| Common Stock |
5
|
5
|
5
|
79
|
79
|
79
|
158
|
|
| Retained Earnings |
3
|
1
|
3
|
4
|
1
|
19
|
51
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
2
|
4
|
5
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Total Equity |
2
N/A
|
4
+78%
|
8
+133%
|
75
+795%
|
82
+8%
|
102
+24%
|
210
+107%
|
|
| Total Liabilities & Equity |
33
N/A
|
51
+54%
|
79
+55%
|
149
+89%
|
257
+72%
|
344
+34%
|
551
+60%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
34
|
34
|
34
|
34
|
34
|
34
|
39
|
|