Dito CME Holdings Corp
XPHS:DITO
Balance Sheet
Balance Sheet Decomposition
Dito CME Holdings Corp
Dito CME Holdings Corp
Balance Sheet
Dito CME Holdings Corp
| 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 |
73
|
486
|
49
|
37
|
2 872
|
5
|
0
|
0
|
0
|
1 387
|
1 180
|
|
| Cash |
73
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1 387
|
1 180
|
|
| Cash Equivalents |
0
|
486
|
49
|
37
|
2 872
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2 479
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
941
|
1 311
|
1 074
|
771
|
3 987
|
4 110
|
2 509
|
406
|
518
|
516
|
|
| Accounts Receivables |
0
|
941
|
1 311
|
1 074
|
771
|
3 982
|
4 106
|
303
|
406
|
518
|
516
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
5
|
5
|
2 206
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
179
|
99
|
305
|
|
| Other Current Assets |
0
|
2
|
5
|
5
|
7
|
3
|
0
|
1 174
|
3 024
|
3 933
|
4 372
|
|
| Total Current Assets |
0
|
1 429
|
1 365
|
1 116
|
3 649
|
3 994
|
4 136
|
7 533
|
4 031
|
5 937
|
6 372
|
|
| PP&E Net |
0
|
5
|
3
|
1
|
0
|
0
|
0
|
118 006
|
175 931
|
182 109
|
187 681
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118 006
|
175 931
|
182 109
|
187 681
|
|
| Accumulated Depreciation |
17
|
0
|
0
|
0
|
0
|
6
|
6
|
6 162
|
15 361
|
28 394
|
42 449
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 552
|
2 364
|
3 070
|
5 486
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
170
|
170
|
170
|
|
| Note Receivable |
0
|
0
|
35
|
51
|
75
|
37
|
0
|
0
|
0
|
51
|
47
|
|
| Long-Term Investments |
0
|
836
|
779
|
742
|
564
|
101
|
104
|
87
|
74
|
120
|
122
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 356
|
10 312
|
20 947
|
19 055
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
170
|
170
|
170
|
|
| Total Assets |
0
N/A
|
2 317
N/A
|
2 182
-6%
|
1 911
-12%
|
4 287
+124%
|
4 133
-4%
|
4 240
+3%
|
136 705
+3 124%
|
192 882
+41%
|
212 403
+10%
|
218 933
+3%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
1
|
1
|
1
|
0
|
3
|
5 837
|
24 553
|
10 626
|
7 363
|
|
| Accrued Liabilities |
3
|
0
|
0
|
0
|
0
|
1
|
1
|
46 945
|
93 702
|
40 933
|
46 715
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60 952
|
68 138
|
3 034
|
3 728
|
|
| Other Current Liabilities |
0
|
0
|
1
|
0
|
0
|
2
|
28
|
7 815
|
14 232
|
18 001
|
30 030
|
|
| Total Current Liabilities |
3
|
41
|
2
|
1
|
1
|
2
|
31
|
121 549
|
200 625
|
72 594
|
87 836
|
|
| Long-Term Debt |
0
|
408
|
0
|
0
|
0
|
0
|
0
|
17 649
|
20 080
|
175 120
|
204 389
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 092
|
8 290
|
19 570
|
44 869
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
64
|
63
|
99
|
|
| Total Liabilities |
0
N/A
|
449
N/A
|
2
-100%
|
1
-22%
|
1
+0%
|
2
+43%
|
31
+1 401%
|
145 336
+471 107%
|
212 479
+46%
|
228 207
+7%
|
247 455
+8%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
1 916
|
1 916
|
1 916
|
2 800
|
2 800
|
2 800
|
14 000
|
14 035
|
19 535
|
21 489
|
|
| Retained Earnings |
0
|
1 377
|
1 177
|
825
|
934
|
899
|
751
|
12 588
|
23 832
|
28 481
|
43 195
|
|
| Additional Paid In Capital |
0
|
455
|
455
|
455
|
785
|
785
|
785
|
57 767
|
58 012
|
58 012
|
58 049
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
12
|
8
|
234
|
354
|
125
|
67 809
|
67 811
|
64 870
|
64 864
|
|
| Treasury Stock |
0
|
0
|
1 280
|
1 280
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
40
|
77
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
1 868
N/A
|
2 180
+17%
|
1 909
-12%
|
4 286
+124%
|
4 131
-4%
|
4 209
+2%
|
8 631
N/A
|
19 597
-127%
|
15 804
+19%
|
28 521
-80%
|
|
| Total Liabilities & Equity |
0
N/A
|
2 317
N/A
|
2 182
-6%
|
1 911
-12%
|
4 287
+124%
|
4 133
-4%
|
4 240
+3%
|
136 705
+3 124%
|
192 882
+41%
|
212 403
+10%
|
218 933
+3%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
0
|
826
|
1 121
|
1 124
|
2 922
|
2 922
|
2 922
|
14 035
|
14 035
|
19 535
|
21 489
|
|