Ontrak, Inc. (OTRK)

Ontrak Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	4.09	5.71	9.7	5.03	58.82	86.91
Cash & Short-Term Investments	4.09	5.71	9.7	5.03	58.82	86.91
Cash Growth	-36.14%	-41.14%	92.79%	-91.45%	-32.31%	538.55%
Accounts Receivable	1.48	1.61	0.21	1.43	9.17	21.11
Other Receivables	-	0.3	-	-	-	-
Receivables	1.48	1.91	0.21	1.43	9.17	21.11
Prepaid Expenses	2.16	1.77	2.74	3.17	5.02	4.14
Restricted Cash	-	-	-	4.48	6.72	9.13
Other Current Assets	0.18	0.18	0.13	0.16	0.6	2.35
Total Current Assets	7.91	9.56	12.78	14.26	80.33	123.64
Property, Plant & Equipment	0.59	0.64	1.11	3.13	4.44	4.23
Goodwill	5.71	5.71	5.71	5.71	5.71	5.73
Other Intangible Assets	-	-	0.1	1.13	2.35	3.56
Long-Term Deferred Charges	-	5.1	-	-	-	-
Other Long-Term Assets	4.06	0.07	0.15	1.53	0.85	7.54
Total Assets	18.27	21.08	19.85	25.76	93.68	144.7
Accounts Payable	0.73	0.18	0.56	1.93	1	1.29
Accrued Expenses	3.2	1.31	1.75	4.26	4.96	12.93
Short-Term Debt	7.04	6.91	1.4	2	2.3	-
Current Portion of Leases	0.07	0.07	0.06	0.79	0.88	0.76
Current Unearned Revenue	0.02	0.02	0.1	0.33	0.44	20.95
Other Current Liabilities	-	0.3	0.07	0.16	0.76	0.49
Total Current Liabilities	11.06	8.78	3.94	9.47	10.33	36.41
Long-Term Debt	2.49	2.33	1.47	10.07	35.79	45.72
Long-Term Leases	0.08	0.1	0.17	0.55	1.07	1.82
Other Long-Term Liabilities	-	-	-	-	0.93	-
Total Liabilities	13.62	11.21	5.58	20.08	48.13	83.95
Common Stock	0.01	0.01	0.01	0	0	0
Additional Paid-In Capital	552.25	550.59	484.93	448.42	436.72	414.77
Retained Earnings	-547.61	-540.72	-470.66	-442.74	-391.17	-354.02
Shareholders' Equity	4.65	9.87	14.27	5.68	45.56	60.75
Total Liabilities & Equity	18.27	21.08	19.85	25.76	93.68	144.7
Total Debt	9.68	9.4	3.09	13.4	40.04	48.3
Net Cash (Debt)	-5.59	-3.69	6.61	-8.37	18.79	38.61
Net Cash Growth	-	-	-	-	-51.34%	-
Net Cash Per Share	-1.12	-0.79	8.89	-32.38	90.63	203.08
Filing Date Shares Outstanding	4.22	4.22	3.18	0.33	0.23	0.2
Total Common Shares Outstanding	4.22	4.22	2.56	0.3	0.23	0.19
Working Capital	-3.15	0.78	8.84	4.79	70	87.23
Book Value Per Share	1.10	2.34	5.56	18.81	198.25	311.66
Tangible Book Value	-1.07	4.16	8.46	-1.16	37.5	51.46
Tangible Book Value Per Share	-0.25	0.99	3.30	-3.85	163.18	264.01
Machinery	-	0.4	0.42	0.47	0.46	0.89
Construction In Progress	-	-	0.06	-	1.51	0.01
Leasehold Improvements	-	-	-	0.02	0.02	0.02

Updated Apr 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q