Chalice Brands Ltd.
OTC:CHALF
0.000001 (USD) • At close November 9, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.491 | 1.828 | 10.475 | 0.905 | 1.301 | 1.144 | 1.543 | 3.531 | 3.815 | 5.25 | 8.288 | 12.275 | 12.342 | 15.703 | 22.139 | 6.009 | 0.634 | 0.096 | 0.456 | 3.94 | 0.237 | 0.231 | 0.909 | 0.001 | 0.001 | 0.001 | 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 | 0 | 0 | 0 |
Cash and Short Term Investments
| 0.491 | 1.828 | 10.475 | 0.905 | 1.301 | 1.144 | 1.543 | 3.531 | 3.815 | 5.25 | 8.288 | 12.275 | 12.342 | 15.703 | 22.139 | 6.009 | 0.634 | 0.096 | 0.456 | 3.94 | 0.237 | 0.231 | 0.909 | 0.001 | 0.001 | 0.001 | 0 |
Net Receivables
| 2.348 | 2.064 | 1.821 | 1.854 | 1.732 | 1.545 | 1.002 | 0.887 | 2.273 | 2.211 | 2.256 | 2.27 | 2.686 | 1.705 | 1.378 | 1.253 | 0.581 | 0.739 | 1.303 | 1.279 | 1.294 | 1.434 | 1.308 | 0 | 0 | 0 | 0.001 |
Inventory
| 5.17 | 5.051 | 3.33 | 2.76 | 3.056 | 3.223 | 3.89 | 3.053 | 4.106 | 3.758 | 3.919 | 3.491 | 3.42 | 4.463 | 4.142 | 3.714 | 3.675 | 1.848 | 1.831 | 0.942 | 0.953 | 1.248 | 0.951 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.618 | 0.245 | 0.573 | -0 | -0 | -0 | 0.558 | 0.325 | 0.914 | 1.312 | 1.565 | 1.997 | 1.651 | 0.756 | 0.751 | 0.653 | 0.288 | 0.134 | 2.552 | 2.558 | 0.342 | 0.392 | 0.526 | 0 | 0 | 0 | -0 |
Total Current Assets
| 8.627 | 9.189 | 16.199 | 6.074 | 6.466 | 6.344 | 6.993 | 7.797 | 11.109 | 12.53 | 16.028 | 20.034 | 20.099 | 22.626 | 28.41 | 11.629 | 5.178 | 5.003 | 6.142 | 8.72 | 2.826 | 3.305 | 3.694 | 0.001 | 0.001 | 0.001 | 0.001 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.929 | 8.101 | 6.223 | 6.493 | 6.691 | 6.921 | 7.813 | 8.057 | 10.354 | 11.068 | 10.245 | 6.189 | 6.144 | 6.072 | 6.027 | 5.957 | 5.897 | 2.274 | 2.009 | 1.713 | 6.162 | 6.331 | 6.078 | 0 | 0 | 0.092 | 0.097 |
Goodwill
| 13.399 | 13.399 | 4.056 | 4.056 | 4.056 | 4.056 | 4.056 | 0 | 25.471 | 25.471 | 25.471 | 25.471 | 31.971 | 31.971 | 31.971 | 31.971 | 43.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13.569 | 13.801 | 10.737 | 10.737 | 10.737 | 10.737 | 10.737 | 10.737 | 21.613 | 21.626 | 21.706 | 21.783 | 26.006 | 26.076 | 26.151 | 26.227 | 10.604 | 10.744 | 9.35 | 9.35 | 14.716 | 14.829 | 14.843 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 26.968 | 27.2 | 14.794 | 14.794 | 14.794 | 14.794 | 14.794 | 10.737 | 47.085 | 47.098 | 47.177 | 47.254 | 57.978 | 58.047 | 58.123 | 58.199 | 53.784 | 10.744 | 9.35 | 9.35 | 14.716 | 14.829 | 14.843 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.67 | 4.67 | 4.67 | 4.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.842 | 0.842 | 0.657 | 0.657 | 0.919 | 0.919 | 0.919 | 0.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.67 | 0.346 | 0.376 | 0.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 35.739 | 36.143 | 21.673 | 21.944 | 22.404 | 22.634 | 23.526 | 23.77 | 57.439 | 58.165 | 57.422 | 53.443 | 64.122 | 64.119 | 64.15 | 64.155 | 66.194 | 18.034 | 16.405 | 16.122 | 20.878 | 21.16 | 20.921 | 0 | 0 | 0.092 | 0.097 |
Total Assets
| 44.366 | 16.045 | 37.872 | 28.018 | 28.87 | 28.978 | 30.519 | 31.566 | 68.548 | 70.696 | 73.45 | 73.477 | 84.221 | 86.745 | 92.56 | 75.785 | 71.372 | 23.037 | 22.547 | 24.842 | 23.704 | 24.465 | 24.615 | 0.001 | 0.001 | 0.093 | 0.098 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 4.07 | 4.17 | 3.653 | 3.404 | 3.13 | 2.548 | 2.136 | 1.565 | 1.52 | 0.79 | 2.001 | 2.625 | 2.331 | 1.127 | 2.881 | 2.868 | 5.423 | 3.01 | 1.533 | 1.626 | 2.553 | 2.596 | 2.116 | 0.04 | 0 | 0.091 | 0 |
Short Term Debt
| 1.498 | 1.378 | 1.06 | 6.666 | 1.149 | 1.196 | 0.997 | 0.926 | 0.815 | 10.294 | 9.518 | 8.914 | 0.03 | 0.04 | 0.66 | 0.793 | 5.994 | 12.826 | 8.892 | 13.305 | 1.977 | 1.908 | 1.93 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.7 | 1.794 | 1.477 | 1.221 | 1.915 | 0.827 | 0.326 | 0.113 | 0.203 | 0.179 | 0.129 | 0.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.888 | 0.932 | 0.649 | 0.431 | 0.011 | 0.002 | 0.361 | 0.049 | 0.469 | 0.476 | 0.589 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8.533 | 2.315 | 1.581 | 1.305 | 2.705 | 1.532 | 0.88 | 0.488 | 0 | 0.007 | 0.065 | 0.369 | 0.092 | 0.092 | 0.078 | 0.061 | 2.467 | 0.178 | 0.261 | 0.416 | 0.818 | 0.051 | 0.195 | 0 | 0.028 | 0 | 0.086 |
Total Current Liabilities
| 14.101 | 7.863 | 6.293 | 11.375 | 6.983 | 5.275 | 4.012 | 2.979 | 3.222 | 12.024 | 12.232 | 12.34 | 2.463 | 1.261 | 3.98 | 3.77 | 14.353 | 16.491 | 11.274 | 15.536 | 5.347 | 4.555 | 4.241 | 0.04 | 0.028 | 0.091 | 0.086 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 10.067 | 10.204 | 6.914 | 4.507 | 9.407 | 8.738 | 8.922 | 8.827 | 18.794 | 9.731 | 8.99 | 5.355 | 12.024 | 12.394 | 16.949 | 30.441 | 0.075 | 0.085 | 8.683 | 12.242 | 9.598 | 8.99 | 6.547 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.407 | -18.067 | 11.866 | 6.663 | 9.269 | 9.372 | 9.184 | 9.16 | 0 | 9.312 | 9.165 | 9.193 | 15.306 | 13.934 | 18.349 | 23.828 | 9.489 | 0 | 0 | 0 | 0.688 | 1.1 | 3.037 | 0.04 | 0 | 0.091 | 0 |
Total Non-Current Liabilities
| 13.474 | -7.863 | 18.779 | 11.17 | 18.676 | 18.109 | 18.106 | 17.986 | 18.795 | 19.043 | 18.155 | 14.548 | 27.33 | 26.328 | 35.298 | 54.269 | 9.564 | 0.085 | 8.683 | 12.242 | 10.286 | 10.089 | 9.584 | 0.04 | 0 | 0.091 | 0 |
Total Liabilities
| 27.575 | 0 | 25.072 | 22.546 | 25.659 | 23.385 | 22.119 | 20.965 | 22.017 | 31.066 | 30.387 | 26.888 | 29.793 | 27.589 | 39.278 | 58.039 | 23.917 | 16.576 | 19.958 | 27.778 | 15.634 | 14.645 | 13.825 | 0.04 | 0.028 | 0.091 | 0.086 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 164.336 | 164.336 | 161.085 | 149.755 | 148.223 | 147.926 | 147.873 | 147.763 | 148.735 | 138.689 | 138.511 | 138.511 | 138.249 | 138.002 | 135.906 | 108.553 | 91.56 | 47.428 | 40.97 | 34.282 | 28.711 | 28.455 | 28.158 | 0.247 | 0.239 | 0.261 | 0.274 |
Retained Earnings
| -154.348 | -155.097 | -154.958 | -150.684 | -150.357 | -147.792 | -145.169 | -143.384 | -109.232 | -106.422 | -103.675 | -100.686 | -91.041 | -85.042 | -88.916 | -97.048 | -48.678 | -45.515 | -43.8 | -41.51 | -24.44 | -22.228 | -20.796 | -0.286 | -0.266 | -0.258 | -0.262 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.318 | -1.108 | -1.018 | -0.126 | -0.036 | -0.043 | -0.009 | 0.01 | -0.53 | -0.53 | -0.53 | -0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6.445 | 6.409 | 6.672 | 6.402 | 5.344 | 5.459 | 5.696 | 6.222 | 8.346 | 8.47 | 9.245 | 8.89 | 7.256 | 6.239 | 6.301 | 6.231 | 5.103 | 5.078 | 5.949 | 4.822 | 3.799 | 3.593 | 3.427 | 0 | 0 | 0 | -0 |
Total Shareholders Equity
| 16.434 | 15.648 | 12.8 | 5.472 | 3.21 | 5.593 | 8.4 | 10.601 | 46.531 | 39.629 | 43.063 | 46.589 | 54.428 | 59.156 | 53.282 | 17.746 | 47.455 | 6.461 | 2.589 | -2.936 | 8.07 | 9.82 | 10.79 | -0.039 | -0.027 | 0.002 | 0.012 |
Total Equity
| 16.434 | 15.648 | 12.8 | 5.472 | 3.21 | 5.593 | 8.4 | 10.601 | 46.531 | 39.629 | 43.063 | 46.589 | 54.428 | 59.156 | 53.282 | 17.746 | 47.455 | 6.461 | 2.589 | -2.936 | 8.07 | 9.82 | 10.79 | -0.039 | -0.027 | 0.002 | 0.012 |
Total Liabilities & Shareholders Equity
| 44.366 | 16.045 | 37.872 | 28.018 | 28.87 | 28.978 | 30.519 | 31.566 | 68.548 | 70.696 | 73.45 | 73.477 | 84.221 | 86.745 | 92.56 | 75.785 | 71.372 | 23.037 | 22.547 | 24.842 | 23.704 | 24.465 | 24.615 | 0.001 | 0.001 | 0.093 | 0.098 |