Turning Point Brands Inc
NYSE:TPB
Balance Sheet
Balance Sheet Decomposition
Turning Point Brands Inc
Turning Point Brands Inc
Balance Sheet
Turning Point Brands Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
1
|
0
|
2
|
1
|
2
|
35
|
9
|
5
|
3
|
3
|
3
|
95
|
42
|
128
|
106
|
118
|
46
|
|
| Cash |
1
|
0
|
2
|
1
|
2
|
35
|
9
|
5
|
3
|
3
|
3
|
95
|
42
|
128
|
106
|
118
|
46
|
|
| Total Receivables |
9
|
11
|
8
|
7
|
6
|
3
|
3
|
4
|
2
|
3
|
3
|
7
|
9
|
7
|
8
|
29
|
25
|
|
| Accounts Receivables |
8
|
10
|
8
|
7
|
6
|
3
|
3
|
4
|
2
|
3
|
3
|
7
|
9
|
7
|
8
|
10
|
10
|
|
| Other Receivables |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
15
|
|
| Inventory |
41
|
42
|
38
|
31
|
29
|
62
|
46
|
44
|
62
|
63
|
91
|
71
|
86
|
88
|
120
|
92
|
96
|
|
| Other Current Assets |
4
|
4
|
6
|
5
|
4
|
11
|
11
|
11
|
12
|
10
|
15
|
16
|
26
|
27
|
23
|
30
|
31
|
|
| Total Current Assets |
54
|
57
|
54
|
43
|
41
|
112
|
68
|
64
|
79
|
80
|
112
|
189
|
163
|
249
|
258
|
268
|
198
|
|
| PP&E Net |
5
|
8
|
11
|
14
|
14
|
5
|
5
|
6
|
8
|
9
|
11
|
26
|
33
|
34
|
35
|
37
|
38
|
|
| PP&E Gross |
5
|
8
|
11
|
14
|
14
|
5
|
5
|
6
|
8
|
9
|
11
|
26
|
33
|
34
|
35
|
37
|
38
|
|
| Accumulated Depreciation |
9
|
9
|
10
|
11
|
12
|
7
|
8
|
9
|
10
|
12
|
12
|
14
|
17
|
19
|
21
|
20
|
22
|
|
| Intangible Assets |
0
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
27
|
26
|
35
|
34
|
79
|
88
|
84
|
72
|
73
|
|
| Goodwill |
124
|
129
|
129
|
129
|
129
|
129
|
129
|
129
|
134
|
135
|
146
|
154
|
160
|
162
|
136
|
136
|
136
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
34
|
21
|
9
|
13
|
|
| Other Long-Term Assets |
31
|
38
|
29
|
30
|
28
|
40
|
40
|
36
|
37
|
33
|
36
|
44
|
36
|
35
|
38
|
47
|
36
|
|
| Other Assets |
124
|
129
|
129
|
129
|
129
|
129
|
129
|
129
|
134
|
135
|
146
|
154
|
160
|
162
|
136
|
136
|
136
|
|
| Total Assets |
214
N/A
|
244
+14%
|
232
-5%
|
226
-3%
|
221
-2%
|
294
+33%
|
250
-15%
|
243
-3%
|
285
+18%
|
282
-1%
|
339
+20%
|
447
+32%
|
496
+11%
|
602
+21%
|
572
-5%
|
569
0%
|
493
-13%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
3
|
5
|
7
|
6
|
2
|
12
|
2
|
4
|
9
|
4
|
7
|
14
|
9
|
7
|
8
|
8
|
12
|
|
| Accrued Liabilities |
2
|
7
|
11
|
13
|
16
|
31
|
14
|
15
|
16
|
19
|
23
|
26
|
31
|
31
|
30
|
28
|
30
|
|
| Short-Term Debt |
6
|
6
|
15
|
0
|
4
|
0
|
7
|
0
|
15
|
8
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
8
|
8
|
15
|
12
|
0
|
1
|
59
|
1
|
|
| Other Current Liabilities |
11
|
5
|
5
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
2
|
2
|
6
|
2
|
|
| Total Current Liabilities |
21
|
23
|
37
|
24
|
24
|
43
|
26
|
21
|
42
|
38
|
64
|
56
|
57
|
40
|
41
|
100
|
45
|
|
| Long-Term Debt |
155
|
186
|
267
|
263
|
267
|
301
|
304
|
291
|
202
|
186
|
187
|
269
|
302
|
414
|
407
|
309
|
251
|
|
| Deferred Income Tax |
0
|
1
|
5
|
6
|
7
|
7
|
7
|
7
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
2
|
2
|
1
|
2
|
|
| Other Liabilities |
71
|
80
|
10
|
10
|
10
|
7
|
6
|
5
|
8
|
5
|
4
|
14
|
20
|
13
|
10
|
8
|
7
|
|
| Total Liabilities |
247
N/A
|
290
+18%
|
319
+10%
|
303
-5%
|
309
+2%
|
357
+15%
|
342
-4%
|
324
-5%
|
251
-23%
|
229
-9%
|
257
+12%
|
340
+32%
|
383
+13%
|
470
+23%
|
461
-2%
|
418
-9%
|
305
-27%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
41
|
55
|
90
|
80
|
92
|
70
|
100
|
91
|
67
|
48
|
26
|
15
|
24
|
72
|
79
|
112
|
147
|
|
| Additional Paid In Capital |
9
|
10
|
5
|
5
|
5
|
8
|
12
|
13
|
105
|
104
|
111
|
126
|
102
|
109
|
113
|
119
|
127
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
49
|
78
|
78
|
83
|
|
| Other Equity |
1
|
1
|
1
|
2
|
1
|
2
|
4
|
4
|
4
|
3
|
3
|
4
|
3
|
0
|
2
|
3
|
3
|
|
| Total Equity |
33
N/A
|
47
-40%
|
87
-86%
|
77
+11%
|
89
-15%
|
63
+28%
|
92
-44%
|
82
+11%
|
34
N/A
|
53
+56%
|
83
+55%
|
107
+29%
|
113
+6%
|
131
+16%
|
112
-15%
|
151
+35%
|
188
+25%
|
|
| Total Liabilities & Equity |
214
N/A
|
244
+14%
|
232
-5%
|
226
-3%
|
221
-2%
|
294
+33%
|
250
-15%
|
243
-3%
|
285
+18%
|
282
-1%
|
339
+20%
|
447
+32%
|
496
+11%
|
602
+21%
|
572
-5%
|
569
0%
|
493
-13%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
17
|
17
|
17
|
18
|
19
|
20
|
20
|
19
|
18
|
18
|
18
|
18
|
|