Keepers Holdings Inc
XPHS:KEEPR
Balance Sheet
Balance Sheet Decomposition
Keepers Holdings Inc
Keepers Holdings Inc
Balance Sheet
Keepers Holdings Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
53
|
56
|
70
|
108
|
75
|
63
|
212
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 701
|
4 784
|
2 897
|
4 903
|
|
| Cash |
53
|
56
|
70
|
108
|
75
|
63
|
212
|
133
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 701
|
1 836
|
1 442
|
1 623
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 949
|
1 455
|
3 280
|
|
| Short-Term Investments |
0
|
3
|
58
|
150
|
5
|
0
|
141
|
415
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
189
|
224
|
189
|
125
|
98
|
146
|
174
|
141
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 042
|
2 227
|
2 491
|
2 853
|
|
| Accounts Receivables |
171
|
206
|
172
|
85
|
75
|
115
|
135
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 042
|
2 227
|
2 379
|
2 576
|
|
| Other Receivables |
18
|
18
|
16
|
40
|
22
|
31
|
39
|
20
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
276
|
|
| Inventory |
451
|
455
|
407
|
323
|
360
|
410
|
407
|
441
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 519
|
6 101
|
7 659
|
5 877
|
|
| Other Current Assets |
21
|
30
|
27
|
35
|
61
|
176
|
41
|
15
|
2 729
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
555
|
1 071
|
587
|
1 358
|
|
| Total Current Assets |
715
|
768
|
751
|
742
|
599
|
794
|
976
|
1 145
|
2 744
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 818
|
14 184
|
13 634
|
14 990
|
|
| PP&E Net |
3 077
|
2 972
|
2 882
|
2 754
|
1 625
|
1 454
|
1 399
|
1 371
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
147
|
95
|
72
|
|
| PP&E Gross |
3 077
|
2 972
|
2 882
|
2 754
|
1 625
|
1 454
|
1 399
|
1 371
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
147
|
95
|
72
|
|
| Accumulated Depreciation |
1 204
|
1 352
|
1 508
|
1 659
|
1 080
|
1 196
|
1 398
|
1 571
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
74
|
87
|
103
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
24
|
24
|
24
|
23
|
32
|
39
|
40
|
|
| Long-Term Investments |
20
|
18
|
17
|
13
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
5 247
|
5 215
|
5 607
|
|
| Other Long-Term Assets |
36
|
22
|
29
|
19
|
132
|
136
|
159
|
189
|
23
|
23
|
24
|
24
|
24
|
0
|
0
|
0
|
0
|
0
|
27
|
24
|
25
|
26
|
|
| Total Assets |
3 848
N/A
|
3 779
-2%
|
3 679
-3%
|
3 528
-4%
|
2 356
-33%
|
2 385
+1%
|
2 533
+6%
|
2 707
+7%
|
2 767
+2%
|
24
-99%
|
24
N/A
|
24
N/A
|
24
N/A
|
24
N/A
|
24
N/A
|
24
+0%
|
24
+0%
|
24
+0%
|
14 149
+58 873%
|
19 634
+39%
|
19 014
-3%
|
20 743
+9%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
279
|
257
|
273
|
216
|
253
|
316
|
278
|
310
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1 287
|
3 463
|
1 358
|
1 563
|
|
| Accrued Liabilities |
210
|
238
|
460
|
663
|
148
|
190
|
170
|
145
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
81
|
67
|
74
|
|
| Short-Term Debt |
768
|
836
|
641
|
637
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
568
|
1 986
|
1 850
|
1 779
|
74
|
23
|
0
|
129
|
210
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
64
|
56
|
31
|
|
| Other Current Liabilities |
5
|
3
|
7
|
0
|
0
|
0
|
7
|
80
|
1 573
|
0
|
0
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
615
|
2 316
|
2 199
|
1 361
|
|
| Total Current Liabilities |
1 829
|
3 319
|
3 230
|
3 295
|
477
|
530
|
456
|
664
|
1 824
|
0
|
2
|
4
|
5
|
5
|
7
|
8
|
9
|
10
|
1 960
|
6 053
|
3 679
|
3 030
|
|
| Long-Term Debt |
1 521
|
108
|
72
|
49
|
1 275
|
1 395
|
1 429
|
1 244
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
68
|
20
|
280
|
|
| Deferred Income Tax |
274
|
147
|
168
|
187
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
43
|
41
|
34
|
62
|
40
|
19
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
20
|
25
|
30
|
|
| Total Liabilities |
3 625
N/A
|
3 618
0%
|
3 511
-3%
|
3 566
+2%
|
1 817
-49%
|
1 964
+8%
|
1 903
-3%
|
1 909
+0%
|
1 824
-4%
|
0
-100%
|
2
+645%
|
4
+152%
|
5
+14%
|
5
+11%
|
7
+20%
|
8
+16%
|
9
+15%
|
10
+14%
|
2 107
+21 082%
|
6 141
+191%
|
3 724
-39%
|
3 339
-10%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
925
|
925
|
925
|
1 125
|
1 125
|
1 125
|
1 125
|
1 125
|
1 125
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
26
|
1 451
|
1 451
|
1 451
|
1 451
|
|
| Retained Earnings |
1 638
|
1 867
|
1 849
|
2 051
|
912
|
1 030
|
821
|
652
|
507
|
80
|
50
|
53
|
53
|
54
|
55
|
56
|
57
|
58
|
5 988
|
7 438
|
9 238
|
11 326
|
|
| Additional Paid In Capital |
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
153
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
25 448
|
25 448
|
25 448
|
25 448
|
|
| Unrealized Security Profit/Loss |
583
|
751
|
740
|
735
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
200
|
200
|
200
|
0
|
173
|
173
|
173
|
173
|
173
|
128
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 845
|
20 844
|
20 846
|
20 822
|
|
| Total Equity |
223
N/A
|
161
-28%
|
169
+4%
|
38
N/A
|
538
N/A
|
421
-22%
|
630
+50%
|
798
+27%
|
943
+18%
|
23
-98%
|
22
-6%
|
19
-12%
|
19
-3%
|
18
-3%
|
17
-6%
|
16
-6%
|
15
-6%
|
14
-7%
|
12 042
+85 640%
|
13 493
+12%
|
15 291
+13%
|
17 403
+14%
|
|
| Total Liabilities & Equity |
3 848
N/A
|
3 779
-2%
|
3 679
-3%
|
3 528
-4%
|
2 356
-33%
|
2 385
+1%
|
2 533
+6%
|
2 707
+7%
|
2 767
+2%
|
24
-99%
|
24
N/A
|
24
N/A
|
24
N/A
|
24
N/A
|
24
N/A
|
24
+0%
|
24
+0%
|
24
+0%
|
14 149
+58 873%
|
19 634
+39%
|
19 014
-3%
|
20 743
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
213
|
213
|
213
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
259
|
14 509
|
14 509
|
14 509
|
14 509
|
|