High Tide Inc
XTSX:HITI
Balance Sheet
Balance Sheet Decomposition
High Tide Inc
Current Assets | 65.3m |
Cash & Short-Term Investments | 28.7m |
Receivables | 4.5m |
Other Current Assets | 32.1m |
Non-Current Assets | 162m |
PP&E | 60.5m |
Intangibles | 99.4m |
Other Non-Current Assets | 2.1m |
Current Liabilities | 57.8m |
Accounts Payable | 6.2m |
Accrued Liabilities | 8.5m |
Short-Term Debt | 15.4m |
Other Current Liabilities | 27.8m |
Non-Current Liabilities | 31.9m |
Long-Term Debt | 28.7m |
Other Non-Current Liabilities | 3.2m |
Balance Sheet
High Tide Inc
Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
1
|
8
|
1
|
8
|
14
|
25
|
0
|
|
Cash Equivalents |
1
|
8
|
1
|
8
|
14
|
25
|
0
|
|
Short-Term Investments |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Total Receivables |
5
|
1
|
3
|
3
|
7
|
8
|
8
|
|
Accounts Receivables |
2
|
1
|
2
|
3
|
6
|
8
|
7
|
|
Other Receivables |
3
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Inventory |
4
|
3
|
7
|
6
|
17
|
23
|
26
|
|
Other Current Assets |
0
|
5
|
3
|
3
|
7
|
7
|
5
|
|
Total Current Assets |
10
|
18
|
13
|
19
|
46
|
64
|
69
|
|
PP&E Net |
0
|
4
|
12
|
29
|
53
|
62
|
58
|
|
PP&E Gross |
0
|
0
|
12
|
29
|
53
|
62
|
58
|
|
Accumulated Depreciation |
0
|
0
|
2
|
4
|
8
|
17
|
28
|
|
Intangible Assets |
0
|
1
|
8
|
12
|
62
|
62
|
27
|
|
Goodwill |
0
|
0
|
4
|
6
|
80
|
83
|
76
|
|
Note Receivable |
0
|
1
|
1
|
2
|
3
|
0
|
0
|
|
Other Long-Term Assets |
0
|
3
|
3
|
1
|
2
|
3
|
3
|
|
Other Assets |
0
|
0
|
4
|
6
|
80
|
83
|
76
|
|
Total Assets |
11
N/A
|
26
+133%
|
41
+57%
|
70
+71%
|
246
+253%
|
275
+12%
|
233
-15%
|
|
Liabilities | ||||||||
Accounts Payable |
1
|
3
|
4
|
6
|
19
|
8
|
8
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
15
|
11
|
|
Short-Term Debt |
1
|
0
|
1
|
0
|
0
|
16
|
16
|
|
Current Portion of Long-Term Debt |
0
|
0
|
4
|
19
|
12
|
10
|
16
|
|
Other Current Liabilities |
19
|
0
|
2
|
2
|
10
|
10
|
7
|
|
Total Current Liabilities |
21
|
3
|
11
|
27
|
41
|
60
|
58
|
|
Long-Term Debt |
0
|
0
|
20
|
28
|
43
|
43
|
40
|
|
Deferred Income Tax |
0
|
0
|
1
|
2
|
9
|
10
|
1
|
|
Minority Interest |
0
|
0
|
0
|
2
|
5
|
6
|
2
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
Total Liabilities |
21
N/A
|
3
-88%
|
31
+1 101%
|
60
+91%
|
99
+66%
|
118
+20%
|
102
-14%
|
|
Equity | ||||||||
Common Stock |
1
|
36
|
26
|
33
|
209
|
280
|
288
|
|
Retained Earnings |
10
|
12
|
20
|
29
|
77
|
153
|
193
|
|
Additional Paid In Capital |
0
|
0
|
2
|
5
|
15
|
23
|
31
|
|
Other Equity |
0
|
0
|
1
|
1
|
0
|
6
|
6
|
|
Total Equity |
10
N/A
|
23
N/A
|
10
-59%
|
10
+6%
|
147
+1 347%
|
156
+6%
|
132
-16%
|
|
Total Liabilities & Equity |
11
N/A
|
26
+133%
|
41
+57%
|
70
+71%
|
246
+253%
|
275
+12%
|
233
-15%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
13
|
10
|
14
|
16
|
54
|
71
|
75
|