Vicinity Motor Corp
XTSX:VMC
Balance Sheet
Balance Sheet Decomposition
Vicinity Motor Corp
Vicinity Motor Corp
Balance Sheet
Vicinity Motor Corp
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
2
|
3
|
2
|
0
|
1
|
3
|
2
|
2
|
|
| Cash |
2
|
3
|
2
|
0
|
1
|
3
|
2
|
2
|
|
| Total Receivables |
1
|
10
|
10
|
5
|
2
|
2
|
3
|
6
|
|
| Accounts Receivables |
1
|
10
|
10
|
5
|
1
|
1
|
1
|
3
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
|
| Inventory |
1
|
14
|
12
|
11
|
19
|
7
|
10
|
23
|
|
| Other Current Assets |
2
|
4
|
1
|
1
|
2
|
3
|
4
|
10
|
|
| Total Current Assets |
6
|
31
|
25
|
18
|
24
|
15
|
18
|
41
|
|
| PP&E Net |
2
|
2
|
3
|
3
|
2
|
8
|
23
|
24
|
|
| PP&E Gross |
2
|
2
|
0
|
0
|
2
|
8
|
23
|
24
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
|
| Intangible Assets |
0
|
1
|
1
|
1
|
1
|
16
|
14
|
10
|
|
| Total Assets |
8
N/A
|
35
+352%
|
30
-14%
|
21
-30%
|
27
+30%
|
40
+45%
|
55
+39%
|
74
+35%
|
|
| Liabilities | |||||||||
| Accounts Payable |
1
|
10
|
7
|
5
|
8
|
2
|
5
|
10
|
|
| Short-Term Debt |
1
|
3
|
1
|
1
|
1
|
5
|
7
|
11
|
|
| Current Portion of Long-Term Debt |
0
|
5
|
3
|
4
|
4
|
0
|
1
|
17
|
|
| Other Current Liabilities |
1
|
3
|
2
|
2
|
2
|
7
|
4
|
5
|
|
| Total Current Liabilities |
4
|
20
|
13
|
11
|
14
|
14
|
17
|
44
|
|
| Long-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
|
| Other Liabilities |
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
8
N/A
|
22
+173%
|
15
-35%
|
12
-20%
|
14
+24%
|
15
+1%
|
18
+25%
|
53
+191%
|
|
| Equity | |||||||||
| Common Stock |
12
|
25
|
27
|
22
|
28
|
43
|
76
|
77
|
|
| Retained Earnings |
14
|
14
|
13
|
14
|
17
|
22
|
48
|
64
|
|
| Additional Paid In Capital |
2
|
1
|
2
|
1
|
2
|
4
|
7
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Equity |
0
N/A
|
13
N/A
|
16
+24%
|
10
-39%
|
13
+37%
|
25
+93%
|
37
+46%
|
21
-42%
|
|
| Total Liabilities & Equity |
8
N/A
|
35
+352%
|
30
-14%
|
21
-30%
|
27
+30%
|
40
+45%
|
55
+39%
|
74
+35%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
18
|
23
|
25
|
25
|
29
|
35
|
45
|
46
|
|