Drive Shack Inc
F:NCI2
Balance Sheet
Balance Sheet Decomposition
Drive Shack Inc
Drive Shack Inc
Balance Sheet
Drive Shack Inc
| 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 |
31
|
46
|
60
|
38
|
21
|
5
|
56
|
50
|
68
|
34
|
157
|
232
|
74
|
74
|
46
|
140
|
168
|
79
|
28
|
48
|
58
|
12
|
12
|
10
|
|
| Cash Equivalents |
31
|
46
|
60
|
38
|
21
|
5
|
56
|
50
|
68
|
34
|
157
|
232
|
74
|
74
|
46
|
140
|
168
|
79
|
28
|
48
|
58
|
12
|
12
|
10
|
|
| 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 |
44
|
274
|
614
|
690
|
639
|
861
|
699
|
457
|
110
|
64
|
27
|
10
|
16
|
10
|
372
|
10
|
9
|
8
|
5
|
4
|
25
|
19
|
24
|
14
|
|
| Accounts Receivables |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
33
|
0
|
1
|
12
|
7
|
10
|
8
|
9
|
8
|
5
|
4
|
6
|
8
|
11
|
7
|
|
| Other Receivables |
32
|
274
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
31
|
0
|
9
|
5
|
2
|
363
|
2
|
0
|
0
|
0
|
0
|
19
|
11
|
13
|
6
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
380
|
253
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
|
| Other Current Assets |
0
|
4
|
55
|
40
|
64
|
63
|
4
|
0
|
0
|
7
|
2
|
4
|
58
|
20
|
8
|
706
|
26
|
100
|
38
|
18
|
15
|
18
|
12
|
12
|
|
| Total Current Assets |
75
|
323
|
730
|
768
|
724
|
929
|
759
|
507
|
559
|
357
|
186
|
246
|
154
|
109
|
431
|
861
|
208
|
189
|
74
|
72
|
101
|
52
|
52
|
39
|
|
| PP&E Net |
525
|
114
|
103
|
57
|
17
|
30
|
34
|
12
|
10
|
9
|
8
|
163
|
1 363
|
239
|
228
|
218
|
241
|
133
|
395
|
362
|
361
|
388
|
360
|
343
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 363
|
239
|
228
|
218
|
241
|
133
|
395
|
362
|
361
|
388
|
360
|
343
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
24
|
48
|
65
|
85
|
60
|
72
|
80
|
91
|
107
|
108
|
124
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
196
|
85
|
75
|
65
|
57
|
48
|
18
|
15
|
13
|
14
|
13
|
10
|
|
| Goodwill |
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 |
610
|
1 119
|
2 646
|
4 028
|
5 200
|
7 173
|
6 717
|
2 512
|
2 343
|
2 760
|
2 948
|
2 861
|
1 955
|
900
|
335
|
19
|
21
|
23
|
24
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
53
|
17
|
72
|
80
|
269
|
472
|
527
|
442
|
603
|
561
|
510
|
656
|
1 170
|
429
|
399
|
9
|
10
|
9
|
5
|
8
|
7
|
4
|
11
|
10
|
|
| Other 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 |
1 262
N/A
|
1 573
+25%
|
3 550
+126%
|
4 933
+39%
|
6 210
+26%
|
8 604
+39%
|
8 038
-7%
|
3 474
-57%
|
3 515
+1%
|
3 687
+5%
|
3 652
-1%
|
3 945
+8%
|
4 838
+23%
|
1 762
-64%
|
1 468
-17%
|
1 172
-20%
|
537
-54%
|
402
-25%
|
516
+28%
|
457
-11%
|
483
+6%
|
458
-5%
|
436
-5%
|
402
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
1
|
2
|
9
|
9
|
14
|
8
|
2
|
2
|
1
|
2
|
10
|
49
|
37
|
134
|
27
|
39
|
45
|
26
|
30
|
35
|
42
|
42
|
35
|
|
| Accrued Liabilities |
11
|
7
|
18
|
40
|
23
|
33
|
17
|
16
|
6
|
11
|
19
|
0
|
0
|
3
|
3
|
2
|
2
|
3
|
20
|
24
|
20
|
23
|
12
|
18
|
|
| Short-Term Debt |
2
|
248
|
716
|
491
|
1 068
|
2 098
|
1 735
|
377
|
175
|
70
|
291
|
929
|
556
|
441
|
419
|
601
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
6
|
7
|
5
|
5
|
5
|
3
|
|
| Other Current Liabilities |
21
|
63
|
66
|
66
|
47
|
51
|
174
|
334
|
207
|
177
|
139
|
39
|
85
|
14
|
15
|
65
|
59
|
50
|
41
|
42
|
51
|
58
|
47
|
66
|
|
| Total Current Liabilities |
33
|
320
|
802
|
605
|
1 148
|
2 196
|
1 933
|
729
|
390
|
259
|
451
|
979
|
691
|
495
|
570
|
698
|
104
|
104
|
93
|
102
|
111
|
127
|
105
|
122
|
|
| Long-Term Debt |
896
|
969
|
2 209
|
3 531
|
4 144
|
5 407
|
5 657
|
5 139
|
4 766
|
3 676
|
3 009
|
1 852
|
2 462
|
874
|
552
|
163
|
163
|
62
|
64
|
64
|
60
|
57
|
81
|
55
|
|
| Minority Interest |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
5
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
459
|
135
|
135
|
93
|
98
|
102
|
293
|
281
|
282
|
301
|
303
|
321
|
|
| Total Liabilities |
931
N/A
|
1 288
+38%
|
3 011
+134%
|
4 136
+37%
|
5 292
+28%
|
7 602
+44%
|
7 590
0%
|
5 867
-23%
|
5 155
-12%
|
3 935
-24%
|
3 460
-12%
|
2 872
-17%
|
3 673
+28%
|
1 504
-59%
|
1 258
-16%
|
954
-24%
|
366
-62%
|
267
-27%
|
450
+68%
|
447
-1%
|
454
+2%
|
490
+8%
|
495
+1%
|
503
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
21
|
0
|
63
|
63
|
103
|
103
|
153
|
153
|
153
|
62
|
63
|
63
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
63
|
63
|
63
|
64
|
|
| Retained Earnings |
8
|
14
|
15
|
14
|
13
|
11
|
236
|
3 272
|
2 193
|
1 329
|
1 073
|
771
|
1 948
|
3 042
|
3 058
|
3 018
|
3 066
|
3 105
|
3 176
|
3 232
|
3 269
|
3 326
|
3 369
|
3 413
|
|
| Additional Paid In Capital |
309
|
291
|
452
|
676
|
783
|
834
|
1 033
|
1 033
|
1 034
|
1 065
|
1 276
|
1 710
|
2 974
|
3 172
|
3 172
|
3 173
|
3 173
|
3 176
|
3 177
|
3 179
|
3 234
|
3 232
|
3 247
|
3 249
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
66
|
33
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Other Equity |
9
|
7
|
39
|
72
|
46
|
76
|
503
|
308
|
634
|
46
|
73
|
71
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
331
N/A
|
284
-14%
|
539
+90%
|
797
+48%
|
918
+15%
|
1 002
+9%
|
448
-55%
|
2 394
N/A
|
1 641
+31%
|
248
+85%
|
192
N/A
|
1 073
+459%
|
1 165
+9%
|
258
-78%
|
210
-19%
|
218
+4%
|
171
-22%
|
135
-21%
|
66
-51%
|
10
-85%
|
28
+184%
|
32
N/A
|
59
-84%
|
101
-71%
|
|
| Total Liabilities & Equity |
1 262
N/A
|
1 573
+25%
|
3 550
+126%
|
4 933
+39%
|
6 210
+26%
|
8 604
+39%
|
8 038
-7%
|
3 474
-57%
|
3 515
+1%
|
3 687
+5%
|
3 652
-1%
|
3 945
+8%
|
4 838
+23%
|
1 762
-64%
|
1 468
-17%
|
1 172
-20%
|
537
-54%
|
402
-25%
|
516
+28%
|
457
-11%
|
483
+6%
|
458
-5%
|
436
-5%
|
402
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Preferred Shares Outstanding |
0
|
0
|
3
|
3
|
4
|
6
|
6
|
6
|
6
|
3
|
1
|
1
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
|