Entourage Health Corp
XTSX:ENTG
Balance Sheet
Balance Sheet Decomposition
Entourage Health Corp
Entourage Health Corp
Balance Sheet
Entourage Health Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1
|
7
|
25
|
21
|
8
|
22
|
21
|
9
|
11
|
|
| Cash |
1
|
0
|
0
|
0
|
0
|
0
|
21
|
9
|
11
|
|
| Cash Equivalents |
0
|
7
|
25
|
21
|
8
|
22
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
1
|
8
|
6
|
4
|
9
|
4
|
4
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
3
|
2
|
8
|
4
|
3
|
|
| Other Receivables |
0
|
0
|
1
|
6
|
3
|
2
|
1
|
1
|
1
|
|
| Inventory |
0
|
1
|
3
|
8
|
39
|
33
|
30
|
15
|
10
|
|
| Other Current Assets |
0
|
0
|
1
|
2
|
6
|
7
|
1
|
12
|
1
|
|
| Total Current Assets |
1
|
8
|
29
|
41
|
60
|
67
|
61
|
40
|
25
|
|
| PP&E Net |
2
|
2
|
5
|
41
|
112
|
100
|
82
|
5
|
4
|
|
| PP&E Gross |
2
|
2
|
5
|
41
|
112
|
100
|
82
|
5
|
4
|
|
| Accumulated Depreciation |
0
|
0
|
1
|
1
|
4
|
13
|
34
|
21
|
20
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
21
|
4
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
6
|
6
|
0
|
0
|
1
|
2
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
10
+225%
|
40
+294%
|
88
+122%
|
210
+138%
|
171
-18%
|
144
-16%
|
46
-68%
|
31
-32%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
3
|
11
|
23
|
16
|
5
|
3
|
2
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
11
|
15
|
|
| Short-Term Debt |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
3
|
5
|
99
|
129
|
155
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
7
|
3
|
11
|
29
|
22
|
116
|
142
|
172
|
|
| Long-Term Debt |
0
|
0
|
11
|
0
|
44
|
76
|
6
|
6
|
6
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
7
+1 327%
|
14
+108%
|
11
-24%
|
74
+572%
|
97
+32%
|
123
+26%
|
148
+20%
|
179
+21%
|
|
| Equity | ||||||||||
| Common Stock |
7
|
9
|
34
|
80
|
138
|
163
|
186
|
186
|
186
|
|
| Retained Earnings |
6
|
8
|
13
|
9
|
17
|
107
|
183
|
311
|
366
|
|
| Additional Paid In Capital |
1
|
1
|
1
|
7
|
14
|
16
|
17
|
23
|
32
|
|
| Other Equity |
0
|
0
|
3
|
0
|
2
|
2
|
2
|
0
|
0
|
|
| Total Equity |
3
N/A
|
3
+18%
|
25
+715%
|
77
+207%
|
136
+76%
|
74
-46%
|
21
-71%
|
101
N/A
|
147
-45%
|
|
| Total Liabilities & Equity |
3
N/A
|
10
+225%
|
40
+294%
|
88
+122%
|
210
+138%
|
171
-18%
|
144
-16%
|
46
-68%
|
31
-32%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
34
|
37
|
78
|
111
|
186
|
210
|
249
|
307
|
308
|
|