Puregold Price Club Inc
XPHS:PGOLD
Balance Sheet
Balance Sheet Decomposition
Puregold Price Club Inc
Puregold Price Club Inc
Balance Sheet
Puregold Price Club Inc
| 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 |
1 838
|
1 955
|
9 084
|
5 299
|
6 758
|
6 246
|
6 416
|
8 066
|
10 687
|
17 083
|
32 724
|
41 312
|
39 345
|
41 985
|
25 832
|
|
| Cash |
833
|
1 055
|
3 039
|
2 437
|
2 963
|
2 313
|
2 329
|
2 507
|
3 504
|
6 654
|
11 057
|
8 866
|
14 274
|
17 792
|
19 943
|
|
| Cash Equivalents |
1 005
|
901
|
6 046
|
2 861
|
3 795
|
3 933
|
4 086
|
5 558
|
7 184
|
10 429
|
21 667
|
32 446
|
25 072
|
24 194
|
5 889
|
|
| Short-Term Investments |
24
|
24
|
35
|
529
|
37
|
34
|
35
|
47
|
37
|
35
|
2 411
|
31
|
4 299
|
4 626
|
24 435
|
|
| Total Receivables |
522
|
766
|
1 396
|
1 962
|
2 257
|
3 293
|
4 305
|
5 001
|
5 147
|
3 020
|
3 068
|
2 626
|
3 823
|
4 799
|
6 221
|
|
| Accounts Receivables |
208
|
340
|
751
|
901
|
1 555
|
1 464
|
2 241
|
2 512
|
3 376
|
2 161
|
1 666
|
1 318
|
2 296
|
2 678
|
4 922
|
|
| Other Receivables |
314
|
426
|
645
|
1 061
|
702
|
1 829
|
2 064
|
2 489
|
1 772
|
859
|
1 402
|
1 308
|
1 527
|
2 121
|
1 299
|
|
| Inventory |
2 934
|
4 523
|
6 612
|
9 442
|
11 167
|
12 983
|
16 488
|
17 697
|
19 732
|
19 526
|
20 918
|
21 559
|
28 215
|
27 309
|
29 405
|
|
| Other Current Assets |
98
|
180
|
257
|
274
|
262
|
457
|
558
|
532
|
463
|
375
|
266
|
404
|
3 316
|
472
|
3 065
|
|
| Total Current Assets |
5 416
|
7 449
|
17 383
|
17 505
|
20 481
|
23 014
|
27 802
|
31 343
|
36 066
|
40 040
|
59 388
|
65 931
|
78 998
|
79 192
|
88 957
|
|
| PP&E Net |
4 146
|
6 006
|
9 583
|
12 513
|
13 132
|
14 034
|
15 712
|
17 696
|
41 760
|
44 986
|
48 103
|
49 286
|
60 185
|
67 154
|
72 740
|
|
| PP&E Gross |
4 146
|
6 006
|
9 583
|
12 513
|
13 132
|
14 034
|
15 712
|
17 696
|
41 760
|
44 986
|
48 103
|
49 286
|
60 185
|
67 154
|
72 740
|
|
| Accumulated Depreciation |
916
|
1 364
|
2 055
|
3 240
|
4 399
|
5 814
|
7 190
|
8 782
|
10 604
|
12 577
|
14 781
|
30 234
|
35 837
|
40 086
|
45 276
|
|
| Intangible Assets |
0
|
0
|
4 599
|
4 736
|
4 756
|
4 771
|
4 782
|
4 776
|
4 779
|
4 777
|
4 766
|
4 756
|
4 746
|
4 786
|
4 839
|
|
| Goodwill |
11
|
11
|
12 833
|
13 191
|
13 191
|
14 684
|
14 716
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
|
| Long-Term Investments |
0
|
0
|
8
|
440
|
792
|
868
|
800
|
802
|
603
|
623
|
637
|
637
|
662
|
523
|
523
|
|
| Other Long-Term Assets |
551
|
3 214
|
1 038
|
1 240
|
1 315
|
1 473
|
1 572
|
1 945
|
2 740
|
3 306
|
3 797
|
3 922
|
4 304
|
5 163
|
5 639
|
|
| Other Assets |
11
|
11
|
12 833
|
13 191
|
13 191
|
14 684
|
14 716
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
14 902
|
|
| Total Assets |
10 124
N/A
|
16 680
+65%
|
45 444
+172%
|
49 626
+9%
|
53 666
+8%
|
58 844
+10%
|
65 383
+11%
|
71 464
+9%
|
100 850
+41%
|
108 635
+8%
|
131 594
+21%
|
139 434
+6%
|
163 798
+17%
|
171 721
+5%
|
187 601
+9%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
3 847
|
4 438
|
5 470
|
7 258
|
7 495
|
6 061
|
6 022
|
7 709
|
9 288
|
8 640
|
9 358
|
10 124
|
16 511
|
17 562
|
21 570
|
|
| Accrued Liabilities |
697
|
971
|
1 403
|
778
|
879
|
1 070
|
841
|
1 187
|
1 189
|
1 310
|
1 575
|
1 530
|
2 400
|
2 891
|
3 409
|
|
| Short-Term Debt |
2 123
|
21
|
517
|
900
|
1 364
|
3 143
|
5 018
|
4 113
|
4 756
|
502
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
43
|
0
|
963
|
570
|
120
|
2 399
|
641
|
490
|
897
|
1 212
|
1 443
|
1 392
|
1 480
|
|
| Other Current Liabilities |
862
|
1 198
|
3 343
|
3 946
|
3 135
|
3 763
|
4 062
|
4 053
|
2 373
|
4 549
|
5 273
|
4 320
|
9 523
|
7 023
|
3 706
|
|
| Total Current Liabilities |
7 529
|
6 629
|
10 777
|
12 882
|
13 835
|
14 606
|
16 062
|
19 461
|
18 247
|
15 491
|
17 102
|
17 185
|
29 877
|
28 867
|
30 164
|
|
| Long-Term Debt |
0
|
0
|
4 909
|
3 452
|
2 493
|
2 395
|
2 397
|
0
|
29 112
|
30 326
|
44 606
|
45 478
|
49 443
|
51 895
|
58 668
|
|
| Deferred Income Tax |
0
|
0
|
976
|
287
|
642
|
496
|
371
|
243
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
547
|
739
|
1 278
|
2 419
|
2 463
|
2 933
|
3 379
|
3 799
|
478
|
919
|
1 383
|
1 295
|
1 833
|
2 588
|
2 293
|
|
| Total Liabilities |
8 076
N/A
|
7 368
-9%
|
17 940
+143%
|
19 039
+6%
|
19 433
+2%
|
20 430
+5%
|
22 210
+9%
|
23 502
+6%
|
47 838
+104%
|
46 735
-2%
|
63 092
+35%
|
63 958
+1%
|
81 153
+27%
|
83 351
+3%
|
91 125
+9%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1 450
|
2 000
|
2 766
|
2 766
|
2 783
|
2 785
|
2 785
|
2 785
|
2 800
|
2 904
|
2 904
|
2 904
|
2 904
|
2 904
|
2 904
|
|
| Retained Earnings |
598
|
2 143
|
3 907
|
6 992
|
10 683
|
14 855
|
19 551
|
24 285
|
29 179
|
33 650
|
40 426
|
47 171
|
53 994
|
59 810
|
67 656
|
|
| Additional Paid In Capital |
0
|
5 169
|
20 830
|
20 830
|
20 830
|
20 830
|
20 830
|
20 830
|
20 830
|
25 362
|
25 362
|
25 362
|
25 374
|
25 374
|
25 374
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
21
|
57
|
57
|
57
|
71
|
71
|
71
|
113
|
210
|
210
|
210
|
|
| Other Equity |
0
|
0
|
0
|
3
|
42
|
1
|
63
|
117
|
274
|
54
|
119
|
151
|
582
|
491
|
752
|
|
| Total Equity |
2 048
N/A
|
9 312
+355%
|
27 504
+195%
|
30 586
+11%
|
34 233
+12%
|
38 413
+12%
|
43 173
+12%
|
47 962
+11%
|
53 012
+11%
|
61 899
+17%
|
68 502
+11%
|
75 476
+10%
|
82 645
+9%
|
88 370
+7%
|
96 476
+9%
|
|
| Total Liabilities & Equity |
10 124
N/A
|
16 680
+65%
|
45 444
+172%
|
49 626
+9%
|
53 666
+8%
|
58 844
+10%
|
65 383
+11%
|
71 464
+9%
|
100 850
+41%
|
108 635
+8%
|
131 594
+21%
|
139 434
+6%
|
163 798
+17%
|
171 721
+5%
|
187 601
+9%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 450
|
2 000
|
2 766
|
2 766
|
2 766
|
2 765
|
2 765
|
2 765
|
2 765
|
2 870
|
2 870
|
2 869
|
2 866
|
2 866
|
2 866
|
|