Workpoint Entertainment PCL
SET:WORK
Balance Sheet
Balance Sheet Decomposition
Workpoint Entertainment PCL
Workpoint Entertainment PCL
Balance Sheet
Workpoint Entertainment PCL
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
31
|
121
|
201
|
221
|
232
|
220
|
188
|
293
|
381
|
310
|
288
|
915
|
814
|
835
|
1 335
|
1 418
|
1 236
|
0
|
0
|
0
|
1 278
|
1 215
|
1 224
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
357
|
310
|
273
|
912
|
814
|
835
|
1 335
|
1 418
|
1 236
|
0
|
0
|
0
|
1 278
|
1 215
|
1 224
|
|
| Cash Equivalents |
31
|
121
|
201
|
221
|
232
|
220
|
188
|
293
|
24
|
0
|
16
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
22
|
484
|
336
|
51
|
45
|
49
|
55
|
39
|
26
|
64
|
0
|
0
|
463
|
406
|
559
|
564
|
691
|
670
|
783
|
765
|
776
|
812
|
982
|
|
| Total Receivables |
119
|
190
|
214
|
246
|
225
|
207
|
188
|
239
|
366
|
442
|
720
|
347
|
437
|
282
|
578
|
434
|
410
|
372
|
326
|
363
|
352
|
323
|
330
|
|
| Accounts Receivables |
119
|
190
|
214
|
246
|
218
|
207
|
186
|
234
|
347
|
397
|
470
|
267
|
285
|
256
|
520
|
377
|
340
|
312
|
286
|
333
|
311
|
273
|
298
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
6
|
0
|
3
|
5
|
19
|
45
|
249
|
81
|
152
|
25
|
59
|
57
|
71
|
59
|
40
|
30
|
41
|
50
|
32
|
|
| Inventory |
15
|
30
|
47
|
48
|
57
|
48
|
49
|
104
|
76
|
88
|
81
|
141
|
47
|
85
|
170
|
113
|
116
|
85
|
58
|
165
|
116
|
212
|
114
|
|
| Other Current Assets |
4
|
9
|
21
|
17
|
13
|
36
|
57
|
40
|
36
|
126
|
0
|
39
|
0
|
118
|
35
|
13
|
32
|
4
|
3
|
9
|
15
|
19
|
8
|
|
| Total Current Assets |
192
|
834
|
819
|
582
|
571
|
561
|
537
|
715
|
885
|
1 030
|
1 089
|
1 442
|
1 761
|
1 726
|
2 677
|
2 543
|
2 486
|
2 746
|
3 047
|
3 000
|
2 537
|
2 580
|
2 658
|
|
| PP&E Net |
93
|
123
|
295
|
673
|
653
|
605
|
556
|
519
|
510
|
593
|
686
|
962
|
997
|
1 009
|
1 100
|
1 176
|
1 091
|
1 142
|
1 043
|
996
|
951
|
942
|
883
|
|
| PP&E Gross |
93
|
123
|
295
|
673
|
653
|
605
|
556
|
519
|
510
|
593
|
686
|
962
|
997
|
1 009
|
1 100
|
1 176
|
1 091
|
1 142
|
1 043
|
996
|
951
|
942
|
883
|
|
| Accumulated Depreciation |
57
|
56
|
73
|
96
|
158
|
223
|
286
|
349
|
389
|
430
|
477
|
523
|
598
|
708
|
823
|
916
|
1 055
|
1 198
|
1 313
|
1 405
|
1 481
|
1 556
|
1 606
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
111
|
365
|
2 682
|
2 298
|
2 199
|
2 170
|
1 925
|
856
|
671
|
565
|
664
|
724
|
430
|
340
|
|
| Note Receivable |
3
|
6
|
4
|
3
|
1
|
0
|
6
|
6
|
2
|
2
|
2
|
2
|
19
|
2
|
0
|
52
|
41
|
21
|
12
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
36
|
23
|
61
|
113
|
163
|
195
|
181
|
507
|
525
|
480
|
|
| Other Long-Term Assets |
3
|
4
|
35
|
10
|
9
|
6
|
38
|
65
|
75
|
58
|
157
|
194
|
438
|
451
|
478
|
460
|
432
|
411
|
389
|
360
|
402
|
421
|
385
|
|
| Total Assets |
291
N/A
|
967
+233%
|
1 153
+19%
|
1 267
+10%
|
1 234
-3%
|
1 172
-5%
|
1 138
-3%
|
1 305
+15%
|
1 494
+15%
|
1 793
+20%
|
2 299
+28%
|
5 282
+130%
|
5 588
+6%
|
5 422
-3%
|
6 448
+19%
|
6 216
-4%
|
5 019
-19%
|
5 154
+3%
|
5 251
+2%
|
5 201
-1%
|
5 121
-2%
|
4 898
-4%
|
4 745
-3%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
35
|
27
|
41
|
49
|
46
|
54
|
30
|
49
|
70
|
101
|
117
|
124
|
113
|
130
|
138
|
194
|
123
|
97
|
96
|
124
|
148
|
215
|
173
|
|
| Accrued Liabilities |
19
|
32
|
52
|
51
|
53
|
43
|
50
|
63
|
95
|
106
|
156
|
239
|
217
|
140
|
287
|
178
|
158
|
161
|
101
|
92
|
87
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
352
|
250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
12
|
15
|
39
|
341
|
237
|
221
|
289
|
0
|
11
|
12
|
14
|
18
|
21
|
19
|
|
| Other Current Liabilities |
39
|
60
|
101
|
149
|
80
|
50
|
38
|
77
|
75
|
94
|
37
|
477
|
430
|
450
|
589
|
496
|
71
|
66
|
93
|
93
|
133
|
166
|
90
|
|
| Total Current Liabilities |
92
|
119
|
194
|
248
|
179
|
147
|
119
|
191
|
245
|
313
|
677
|
1 128
|
1 101
|
957
|
1 236
|
1 156
|
351
|
335
|
302
|
323
|
385
|
402
|
281
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
11
|
35
|
32
|
694
|
406
|
579
|
245
|
379
|
0
|
176
|
166
|
169
|
156
|
146
|
125
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
0
|
0
|
1
|
4
|
6
|
17
|
24
|
28
|
31
|
38
|
42
|
|
| Minority Interest |
0
|
0
|
19
|
24
|
30
|
45
|
35
|
37
|
32
|
46
|
65
|
56
|
18
|
6
|
9
|
22
|
11
|
1
|
4
|
15
|
2
|
1
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
41
|
47
|
1 702
|
1 294
|
900
|
522
|
129
|
167
|
121
|
134
|
112
|
120
|
137
|
143
|
|
| Total Liabilities |
92
N/A
|
119
+30%
|
212
+78%
|
272
+28%
|
209
-23%
|
191
-9%
|
154
-20%
|
234
+52%
|
323
+38%
|
435
+34%
|
828
+90%
|
3 588
+334%
|
2 820
-21%
|
2 442
-13%
|
2 013
-18%
|
1 690
-16%
|
535
-68%
|
648
+21%
|
629
-3%
|
648
+3%
|
695
+7%
|
723
+4%
|
587
-19%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
160
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
250
|
257
|
257
|
266
|
417
|
417
|
439
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
|
| Retained Earnings |
39
|
125
|
217
|
272
|
301
|
258
|
261
|
348
|
394
|
493
|
605
|
629
|
511
|
722
|
1 278
|
1 252
|
1 210
|
1 237
|
1 349
|
1 285
|
1 175
|
930
|
908
|
|
| Additional Paid In Capital |
0
|
524
|
524
|
524
|
524
|
524
|
524
|
524
|
527
|
609
|
609
|
800
|
1 841
|
1 841
|
2 718
|
2 832
|
2 832
|
2 832
|
2 832
|
2 832
|
2 832
|
2 832
|
2 832
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
6
|
23
|
29
|
24
|
|
| Total Equity |
199
N/A
|
848
+326%
|
941
+11%
|
995
+6%
|
1 025
+3%
|
981
-4%
|
984
+0%
|
1 071
+9%
|
1 171
+9%
|
1 358
+16%
|
1 471
+8%
|
1 694
+15%
|
2 769
+63%
|
2 980
+8%
|
4 435
+49%
|
4 526
+2%
|
4 484
-1%
|
4 506
+0%
|
4 621
+3%
|
4 553
-1%
|
4 426
-3%
|
4 175
-6%
|
4 158
0%
|
|
| Total Liabilities & Equity |
291
N/A
|
967
+233%
|
1 153
+19%
|
1 267
+10%
|
1 234
-3%
|
1 172
-5%
|
1 138
-3%
|
1 305
+15%
|
1 494
+15%
|
1 793
+20%
|
2 299
+28%
|
5 282
+130%
|
5 588
+6%
|
5 422
-3%
|
6 448
+19%
|
6 216
-4%
|
5 019
-19%
|
5 154
+3%
|
5 251
+2%
|
5 201
-1%
|
5 121
-2%
|
4 898
-4%
|
4 745
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
280
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
350
|
360
|
360
|
373
|
417
|
417
|
439
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
442
|
|