DXI Capital Corp
XTSX:VVTM
Balance Sheet
Balance Sheet Decomposition
DXI Capital Corp
DXI Capital Corp
Balance Sheet
DXI Capital Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
2
|
12
|
18
|
14
|
1
|
3
|
5
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
2
|
12
|
18
|
14
|
1
|
3
|
5
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
0
|
0
|
0
|
2
|
12
|
18
|
15
|
2
|
4
|
6
|
4
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
4
|
26
|
36
|
58
|
42
|
24
|
25
|
25
|
24
|
21
|
25
|
20
|
17
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
4
|
26
|
36
|
58
|
42
|
24
|
25
|
25
|
24
|
21
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
17
|
19
|
37
|
0
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
37
|
13
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
0
N/A
|
0
-73%
|
0
+333%
|
2
+1 154%
|
16
+883%
|
81
+404%
|
63
-22%
|
63
-1%
|
46
-27%
|
30
-34%
|
29
-3%
|
28
-6%
|
26
-8%
|
23
-9%
|
28
+19%
|
21
-23%
|
19
-12%
|
3
-83%
|
2
-35%
|
0
-96%
|
0
-63%
|
0
-20%
|
0
+17%
|
0
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
3
|
2
|
4
|
2
|
3
|
4
|
3
|
2
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
1
|
5
|
6
|
6
|
6
|
2
|
2
|
2
|
1
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
8
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
1
|
1
|
0
|
0
|
0
|
6
|
4
|
15
|
4
|
9
|
12
|
11
|
10
|
6
|
13
|
12
|
10
|
4
|
3
|
0
|
1
|
1
|
1
|
1
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
3
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
7
|
6
|
6
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
1
+10%
|
0
-98%
|
0
+400%
|
0
+520%
|
9
+2 881%
|
4
-60%
|
18
+393%
|
6
-66%
|
10
+54%
|
13
+38%
|
17
+32%
|
16
-5%
|
13
-21%
|
21
+64%
|
20
-7%
|
17
-15%
|
11
-32%
|
9
-22%
|
0
-95%
|
1
+38%
|
1
+21%
|
1
+24%
|
1
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
1
|
3
|
18
|
49
|
61
|
65
|
73
|
79
|
85
|
90
|
90
|
97
|
97
|
98
|
102
|
102
|
109
|
114
|
114
|
114
|
114
|
114
|
|
| Retained Earnings |
0
|
1
|
1
|
1
|
3
|
21
|
6
|
27
|
39
|
65
|
77
|
88
|
91
|
98
|
105
|
111
|
116
|
127
|
133
|
126
|
127
|
127
|
127
|
127
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
2
|
4
|
6
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
11
|
14
|
14
|
13
|
12
|
12
|
12
|
12
|
12
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
2
|
4
|
3
|
2
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
1
-33%
|
0
N/A
|
2
+1 217%
|
16
+894%
|
71
+355%
|
59
-17%
|
44
-25%
|
40
-11%
|
21
-47%
|
16
-22%
|
10
-37%
|
9
-11%
|
10
+14%
|
7
-37%
|
2
-76%
|
2
+35%
|
8
N/A
|
7
+17%
|
0
+94%
|
1
-64%
|
1
-21%
|
1
-24%
|
1
-17%
|
|
| Total Liabilities & Equity |
0
N/A
|
0
-73%
|
0
+333%
|
2
+1 154%
|
16
+883%
|
81
+404%
|
63
-22%
|
63
-1%
|
46
-27%
|
30
-34%
|
29
-3%
|
28
-6%
|
26
-8%
|
23
-9%
|
28
+19%
|
21
-23%
|
19
-12%
|
3
-83%
|
2
-35%
|
0
-96%
|
0
-63%
|
0
-20%
|
0
+17%
|
0
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
|