ETHEMA HEALTH Corp (GRST) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
950 EVERNIA STREET WEST PALM BEACH, FL 33401 |
| State of Incorp. | CO |
| Fiscal Year End | December 31 |
| Industry (SIC) | 8062 - General Medical and Surgical Hospitals (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 69 | 141 | 49 | 91 | 3 | 25 | |||
| Cash and cash equivalents | 69 | 141 | 49 | 91 | 3 | 25 | |||
| Receivables | 313 | 337 | 176 | 3 | 106 | 235 | |||
| Prepaid expense | 18 | 45 | 30 | 19 | 27 | 148 | |||
| Other current assets | 3 | 20 | 17 | 132 | 120 | ||||
| Other undisclosed current assets | 690 | ||||||||
| Total current assets: | 403 | 543 | 272 | 935 | 255 | 408 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 9,324 | 1,393 | 1,654 | ✕ | |||||
| Property, plant and equipment | 508 | 2,974 | 3,013 | 5,776 | 5,776 | 8,948 | |||
| Intangible assets, net (including goodwill), including: | 895 | 1,253 | 1,611 | 3,363 | 3,297 | ||||
| Intangible assets, net (excluding goodwill) | 895 | 1,253 | 1,611 | ||||||
| Other undisclosed intangible assets, net (including goodwill) | 3,363 | 3,297 | |||||||
| Other undisclosed noncurrent assets | 389 | 400 | 5 | (6,252) | (6,118) | 3,313 | |||
| Total noncurrent assets: | 11,116 | 6,020 | 6,283 | 2,887 | 2,956 | 12,261 | |||
| TOTAL ASSETS: | 11,519 | 6,563 | 6,554 | 3,822 | 3,211 | 12,669 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 352 | 171 | 438 | 834 | 1,022 | 1,093 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 105 | |||||
| Taxes payable | ✕ | ✕ | ✕ | 659 | 850 | 793 | 775 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 144 | 143 | 141 | 134 | ||
| Accrued liabilities | 369 | ||||||||
| Other undisclosed accounts payable and accrued liabilities | 352 | (198) | (469) | (160) | 89 | 184 | |||
| Debt | 5,109 | 5,738 | 5,021 | 231 | 221 | 172 | |||
| Derivative instruments and hedges, liabilities | 516 | ||||||||
| Disposal group, including discontinued operation | 197 | ||||||||
| Due to related parties | ✕ | ✕ | 2,514 | 2,812 | 2,793 | 2,616 | |||
| Government assistance, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed current liabilities | 2,641 | 7,381 | 5,027 | 9,988 | 14,539 | 9,797 | |||
| Total current liabilities: | 8,299 | 13,289 | 13,517 | 13,865 | 18,576 | 13,678 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 16 | 25 | 1,526 | 3,848 | 3,881 | 6,707 | |||
| Long-term debt, excluding current maturities | 3,848 | 3,881 | 6,707 | ||||||
| Finance lease, liability | 16 | 25 | 33 | ✕ | |||||
| Liabilities, other than long-term debt | 9,384 | 1,455 | |||||||
| Accounts payable and accrued liabilities | 249 | ||||||||
| Operating lease, liability | 9,384 | 1,206 | 1,493 | ✕ | |||||
| Government assistance, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 21 | 627 | (527) | 736 | 775 | ||||
| Total noncurrent liabilities: | 9,421 | 2,107 | 2,493 | 4,584 | 4,656 | 6,707 | |||
| Total liabilities: | 17,719 | 15,396 | 16,010 | 18,449 | 23,232 | 20,385 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (6,200) | (10,103) | (10,678) | (15,726) | (20,021) | (7,716) | |||
| Preferred stock | 40 | 40 | 40 | ||||||
| Common stock | 37,291 | 37,291 | 35,791 | 20,271 | 1,555 | 1,243 | |||
| Additional paid in capital | 26,188 | 23,420 | 22,791 | 23,345 | 23,189 | 20,940 | |||
| Accumulated deficit | (42,355) | (43,485) | (44,103) | (45,492) | (30,529) | ||||
| Other undisclosed equity, attributable to parent | (27,363) | (27,328) | (25,197) | (59,382) | 728 | 630 | |||
| Equity, attributable to noncontrolling interest | 870 | 823 | |||||||
| Other undisclosed equity | 1,100 | ||||||||
| Total equity: | (6,200) | (9,233) | (9,855) | (14,626) | (20,021) | (7,716) | |||
| Other undisclosed liabilities and equity | 400 | 400 | |||||||
| TOTAL LIABILITIES AND EQUITY: | 11,519 | 6,563 | 6,554 | 3,822 | 3,211 | 12,669 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 5,345 | 4,821 | 1,943 | 339 | 360 | 433 | ||
| Cost of revenue | (447) | (494) | (2,470) | |||||
| Gross profit: | 5,345 | 4,821 | 1,943 | (108) | (134) | (2,037) | ||
| Operating expenses | (5,887) | (4,332) | (1,940) | (56) | (4,066) | (847) | ||
| Operating income (loss): | (542) | 489 | 2 | (163) | (4,200) | (2,884) | ||
| Nonoperating income | 16 | 273 | ||||||
| Interest and debt expense | (277) | (1) | 11,970 | (1,079) | (697) | |||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (819) | 505 | 274 | 11,807 | (5,279) | (3,581) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 1,434 | (97) | (2,128) | |||||
| Income (loss) from continuing operations before income taxes: | 614 | 407 | (1,854) | 11,807 | (5,279) | (3,581) | ||
| Income tax expense (benefit) | (392) | 112 | 281 | |||||
| Income (loss) from continuing operations: | 222 | 520 | (1,573) | 11,807 | (5,279) | (3,581) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (1,420) | 11,807 | (5,279) | (3,581) | |
| Income (loss) from discontinued operations | (4,872) | 153 | ||||||
| Other undisclosed net income (loss) | 4,648 | (153) | ||||||
| Net income (loss): | 222 | 295 | (1,573) | 11,807 | (5,279) | (3,581) | ||
| Net income (loss) attributable to noncontrolling interest | (170) | 47 | 30 | |||||
| Other undisclosed net income (loss) attributable to parent | 954 | (95) | (8,722) | (9,684) | (4,597) | |||
| Net income (loss) attributable to parent: | 1,006 | 248 | (1,543) | 3,085 | (14,963) | (8,179) | ||
| Preferred stock dividends and other adjustments | (821) | 53 | ||||||
| Other undisclosed net income (loss) available to common stockholders, basic | 123 | 723 | (101) | (106) | ||||
| Net income (loss) available to common stockholders, basic: | 1,129 | 150 | (1,644) | 3,032 | (14,963) | (8,179) | ||
| Other undisclosed net income available to common stockholders, diluted | 808 | 4,876 | ||||||
| Net income (loss) available to common stockholders, diluted: | 1,129 | 958 | 3,232 | 3,032 | (14,963) | (8,179) | ||
Comprehensive Income ($ in thousands)
| 3/31/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 222 | 295 | (1,573) | 11,807 | (5,279) | (3,581) | ||
| Other comprehensive loss | ||||||||
| Other undisclosed comprehensive income | ||||||||
| Comprehensive income (loss): | 222 | 295 | (1,573) | 11,807 | (5,279) | (3,581) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | (170) | 47 | 30 | |||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 1,077 | (1,014) | (91) | (8,696) | (9,587) | (4,763) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 1,129 | (671) | (1,634) | 3,111 | (14,865) | (8,345) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.