Do Day Dream PCL
SET:DDD
Balance Sheet
Balance Sheet Decomposition
Do Day Dream PCL
Do Day Dream PCL
Balance Sheet
Do Day Dream PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
74
|
42
|
4 386
|
971
|
1 021
|
760
|
888
|
2 451
|
1 669
|
1 062
|
|
| Cash |
74
|
42
|
4 386
|
971
|
1 021
|
760
|
885
|
2 448
|
1 369
|
970
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
300
|
92
|
|
| Short-Term Investments |
0
|
0
|
3
|
3 203
|
2 911
|
2 833
|
2 269
|
672
|
1 244
|
1 846
|
|
| Total Receivables |
186
|
180
|
425
|
242
|
235
|
359
|
679
|
554
|
528
|
502
|
|
| Accounts Receivables |
185
|
179
|
424
|
228
|
222
|
359
|
510
|
478
|
399
|
421
|
|
| Other Receivables |
2
|
1
|
1
|
14
|
13
|
0
|
170
|
76
|
129
|
81
|
|
| Inventory |
106
|
264
|
292
|
392
|
362
|
361
|
397
|
668
|
602
|
583
|
|
| Other Current Assets |
13
|
27
|
18
|
29
|
26
|
7
|
6
|
5
|
17
|
31
|
|
| Total Current Assets |
379
|
513
|
5 123
|
4 837
|
4 555
|
4 320
|
4 239
|
4 349
|
4 060
|
4 023
|
|
| PP&E Net |
141
|
245
|
279
|
274
|
258
|
311
|
329
|
296
|
263
|
243
|
|
| PP&E Gross |
141
|
245
|
279
|
274
|
258
|
311
|
329
|
296
|
263
|
243
|
|
| Accumulated Depreciation |
8
|
22
|
47
|
76
|
108
|
180
|
209
|
223
|
248
|
244
|
|
| Intangible Assets |
3
|
8
|
16
|
109
|
99
|
426
|
414
|
410
|
400
|
384
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
171
|
171
|
171
|
171
|
171
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
5
|
10
|
43
|
29
|
45
|
66
|
70
|
93
|
122
|
118
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
171
|
171
|
171
|
171
|
171
|
|
| Total Assets |
528
N/A
|
775
+47%
|
5 460
+604%
|
5 248
-4%
|
4 957
-6%
|
5 373
+8%
|
5 224
-3%
|
5 318
+2%
|
5 016
-6%
|
4 939
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
55
|
112
|
114
|
59
|
181
|
261
|
293
|
412
|
284
|
216
|
|
| Accrued Liabilities |
37
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
68
|
73
|
267
|
0
|
0
|
0
|
0
|
0
|
12
|
40
|
|
| Current Portion of Long-Term Debt |
12
|
80
|
20
|
30
|
0
|
21
|
22
|
17
|
16
|
11
|
|
| Other Current Liabilities |
63
|
35
|
216
|
105
|
9
|
15
|
44
|
42
|
16
|
31
|
|
| Total Current Liabilities |
235
|
353
|
617
|
194
|
190
|
297
|
359
|
471
|
329
|
297
|
|
| Long-Term Debt |
49
|
46
|
53
|
64
|
2
|
40
|
70
|
55
|
39
|
34
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
80
|
36
|
25
|
21
|
13
|
|
| Minority Interest |
19
|
0
|
0
|
25
|
22
|
173
|
45
|
65
|
57
|
48
|
|
| Other Liabilities |
2
|
2
|
4
|
7
|
2
|
64
|
38
|
34
|
33
|
25
|
|
| Total Liabilities |
305
N/A
|
401
+31%
|
674
+68%
|
291
-57%
|
216
-26%
|
653
+202%
|
546
-16%
|
650
+19%
|
479
-26%
|
417
-13%
|
|
| Equity | |||||||||||
| Common Stock |
10
|
225
|
316
|
318
|
318
|
318
|
318
|
318
|
318
|
318
|
|
| Retained Earnings |
214
|
134
|
123
|
238
|
29
|
43
|
46
|
50
|
177
|
193
|
|
| Additional Paid In Capital |
0
|
48
|
4 348
|
4 400
|
4 400
|
4 400
|
4 400
|
4 400
|
4 400
|
4 400
|
|
| Other Equity |
0
|
32
|
0
|
2
|
6
|
41
|
6
|
0
|
4
|
3
|
|
| Total Equity |
224
N/A
|
375
+67%
|
4 786
+1 177%
|
4 957
+4%
|
4 741
-4%
|
4 719
0%
|
4 677
-1%
|
4 668
0%
|
4 537
-3%
|
4 522
0%
|
|
| Total Liabilities & Equity |
528
N/A
|
775
+47%
|
5 460
+604%
|
5 248
-4%
|
4 957
-6%
|
5 373
+8%
|
5 224
-3%
|
5 318
+2%
|
5 016
-6%
|
4 939
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
225
|
316
|
318
|
318
|
318
|
318
|
318
|
318
|
318
|
|