CPN Retail Growth Leasehold REIT
SET:CPNREIT
Balance Sheet
Balance Sheet Decomposition
CPN Retail Growth Leasehold REIT
CPN Retail Growth Leasehold REIT
Balance Sheet
CPN Retail Growth Leasehold REIT
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1 052
|
342
|
510
|
1 162
|
1 159
|
2 042
|
962
|
1 444
|
1 678
|
|
| Cash |
1 052
|
342
|
510
|
1 162
|
1 159
|
2 042
|
962
|
1 444
|
1 678
|
|
| Total Receivables |
582
|
524
|
540
|
963
|
1 261
|
928
|
460
|
399
|
473
|
|
| Accounts Receivables |
189
|
131
|
144
|
644
|
893
|
671
|
374
|
259
|
274
|
|
| Other Receivables |
393
|
393
|
397
|
319
|
367
|
256
|
86
|
140
|
199
|
|
| Total Current Assets |
1 634
|
865
|
1 050
|
2 126
|
2 420
|
2 969
|
1 422
|
1 843
|
2 151
|
|
| Long-Term Investments |
45 300
|
45 749
|
45 374
|
69 343
|
76 444
|
77 177
|
79 776
|
90 093
|
92 357
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
28
|
10
|
18
|
26
|
20
|
15
|
|
| Other Assets |
122
|
235
|
263
|
81
|
98
|
152
|
143
|
146
|
158
|
|
| Total Assets |
47 056
N/A
|
46 850
0%
|
46 687
0%
|
71 577
+53%
|
78 971
+10%
|
80 317
+2%
|
81 367
+1%
|
92 102
+13%
|
94 681
+3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
107
|
139
|
151
|
167
|
158
|
200
|
199
|
220
|
289
|
|
| Accrued Liabilities |
1 302
|
357
|
403
|
633
|
972
|
592
|
727
|
662
|
1 232
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 481
|
1 576
|
1 618
|
1 690
|
1 760
|
1 799
|
1 838
|
1 846
|
1 965
|
|
| Total Current Liabilities |
2 890
|
2 072
|
2 172
|
2 490
|
2 890
|
2 591
|
2 764
|
2 728
|
3 486
|
|
| Long-Term Debt |
14 454
|
14 499
|
14 524
|
40 762
|
41 876
|
44 046
|
44 301
|
45 890
|
48 155
|
|
| Other Liabilities |
250
|
284
|
290
|
281
|
386
|
402
|
844
|
790
|
786
|
|
| Total Liabilities |
17 593
N/A
|
16 855
-4%
|
16 986
+1%
|
43 533
+156%
|
45 153
+4%
|
47 040
+4%
|
47 908
+2%
|
49 409
+3%
|
52 427
+6%
|
|
| Equity | ||||||||||
| Common Stock |
29 653
|
29 016
|
29 016
|
28 552
|
31 475
|
30 920
|
30 061
|
41 761
|
40 195
|
|
| Retained Earnings |
191
|
979
|
685
|
508
|
2 343
|
2 358
|
3 398
|
931
|
2 059
|
|
| Total Equity |
29 462
N/A
|
29 995
+2%
|
29 701
-1%
|
28 044
-6%
|
33 819
+21%
|
33 277
-2%
|
33 459
+1%
|
42 693
+28%
|
42 254
-1%
|
|
| Total Liabilities & Equity |
47 056
N/A
|
46 850
0%
|
46 687
0%
|
71 577
+53%
|
78 971
+10%
|
80 317
+2%
|
81 367
+1%
|
92 102
+13%
|
94 681
+3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 230
|
2 230
|
2 230
|
2 212
|
2 568
|
2 568
|
2 568
|
3 621
|
3 621
|
|