Dolphin Entertainment Inc
NASDAQ:DLPN
Balance Sheet
Balance Sheet Decomposition
Dolphin Entertainment Inc
Current Assets | 20.7m |
Cash & Short-Term Investments | 6.4m |
Receivables | 12.5m |
Other Current Assets | 1.8m |
Non-Current Assets | 45.5m |
PP&E | 5.8m |
Intangibles | 38.7m |
Other Non-Current Assets | 1m |
Current Liabilities | 27.5m |
Accounts Payable | 6.9m |
Accrued Liabilities | 9.1m |
Short-Term Debt | 400k |
Other Current Liabilities | 11.1m |
Non-Current Liabilities | 18.8m |
Long-Term Debt | 14.5m |
Other Non-Current Liabilities | 4.3m |
Balance Sheet
Dolphin Entertainment Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
0
|
2
|
1
|
5
|
6
|
2
|
8
|
8
|
6
|
6
|
|
Cash |
0
|
2
|
1
|
5
|
6
|
2
|
8
|
8
|
6
|
6
|
|
Total Receivables |
0
|
0
|
4
|
4
|
3
|
4
|
5
|
10
|
16
|
12
|
|
Accounts Receivables |
0
|
0
|
4
|
4
|
3
|
4
|
5
|
10
|
16
|
12
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Assets |
0
|
3
|
4
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Total Current Assets |
1
|
6
|
8
|
9
|
10
|
7
|
14
|
18
|
24
|
21
|
|
PP&E Net |
0
|
0
|
0
|
1
|
1
|
8
|
8
|
7
|
8
|
6
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
1
|
8
|
8
|
0
|
8
|
6
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
3
|
5
|
|
Intangible Assets |
1
|
15
|
5
|
10
|
10
|
9
|
8
|
6
|
11
|
14
|
|
Goodwill |
0
|
0
|
0
|
13
|
16
|
18
|
20
|
20
|
29
|
25
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
|
Other Assets |
0
|
0
|
0
|
13
|
16
|
18
|
20
|
20
|
29
|
25
|
|
Total Assets |
1
N/A
|
21
+1 334%
|
14
-34%
|
34
+137%
|
38
+13%
|
43
+12%
|
49
+16%
|
53
+7%
|
75
+43%
|
66
-12%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
7
|
|
Accrued Liabilities |
2
|
2
|
2
|
3
|
3
|
4
|
6
|
6
|
9
|
9
|
|
Short-Term Debt |
6
|
40
|
19
|
6
|
5
|
6
|
2
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
3
|
2
|
0
|
4
|
5
|
|
Other Current Liabilities |
2
|
4
|
17
|
9
|
12
|
9
|
5
|
8
|
7
|
7
|
|
Total Current Liabilities |
10
|
49
|
40
|
20
|
22
|
22
|
17
|
15
|
25
|
27
|
|
Long-Term Debt |
0
|
5
|
0
|
1
|
2
|
3
|
5
|
6
|
9
|
15
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
0
|
0
|
6
|
7
|
3
|
7
|
7
|
9
|
6
|
4
|
|
Total Liabilities |
13
N/A
|
57
+331%
|
46
-19%
|
28
-40%
|
27
-1%
|
33
+21%
|
30
-10%
|
30
+1%
|
41
+38%
|
46
+12%
|
|
Equity | |||||||||||
Common Stock |
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
39
|
63
|
100
|
93
|
95
|
96
|
98
|
104
|
109
|
134
|
|
Additional Paid In Capital |
26
|
25
|
68
|
99
|
105
|
105
|
118
|
127
|
143
|
153
|
|
Total Equity |
12
N/A
|
36
-204%
|
32
+11%
|
6
N/A
|
11
+77%
|
10
-10%
|
20
+103%
|
23
+17%
|
34
+49%
|
20
-41%
|
|
Total Liabilities & Equity |
1
N/A
|
21
+1 334%
|
14
-34%
|
34
+137%
|
38
+13%
|
43
+12%
|
49
+16%
|
53
+7%
|
75
+43%
|
66
-12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
0
|
0
|
1
|
2
|
3
|
4
|
7
|
8
|
12
|
18
|
|
Preferred Shares Outstanding |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|