Premium Leisure Corp
XPHS:PLC
Balance Sheet
Balance Sheet Decomposition
Premium Leisure Corp
Premium Leisure Corp
Balance Sheet
Premium Leisure Corp
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
287
|
1 360
|
1 727
|
2 221
|
705
|
455
|
290
|
570
|
541
|
|
| Cash |
287
|
1 360
|
1 727
|
2 221
|
705
|
455
|
290
|
570
|
541
|
|
| Short-Term Investments |
1 127
|
617
|
1 414
|
249
|
2 973
|
1 848
|
1 444
|
1 281
|
1 559
|
|
| Total Receivables |
1 320
|
1 565
|
2 397
|
4 265
|
4 235
|
4 343
|
4 213
|
4 121
|
2 798
|
|
| Accounts Receivables |
411
|
685
|
677
|
372
|
373
|
622
|
354
|
199
|
443
|
|
| Other Receivables |
909
|
880
|
1 720
|
3 893
|
3 862
|
3 721
|
3 860
|
3 922
|
2 355
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
62
|
61
|
0
|
1
|
|
| Other Current Assets |
413
|
423
|
401
|
149
|
117
|
28
|
6
|
15
|
94
|
|
| Total Current Assets |
3 147
|
3 965
|
5 939
|
6 883
|
8 030
|
6 735
|
6 002
|
5 987
|
4 993
|
|
| PP&E Net |
545
|
479
|
438
|
260
|
181
|
94
|
30
|
4
|
3 362
|
|
| PP&E Gross |
545
|
479
|
438
|
260
|
181
|
94
|
30
|
4
|
3 362
|
|
| Accumulated Depreciation |
1 114
|
1 004
|
1 183
|
1 027
|
1 017
|
857
|
597
|
541
|
68
|
|
| Intangible Assets |
10 231
|
9 907
|
9 668
|
9 430
|
9 191
|
8 953
|
8 714
|
8 476
|
8 237
|
|
| Goodwill |
1 829
|
1 829
|
1 832
|
1 721
|
1 358
|
926
|
926
|
926
|
926
|
|
| Note Receivable |
0
|
0
|
0
|
130
|
90
|
46
|
0
|
0
|
0
|
|
| Long-Term Investments |
587
|
657
|
649
|
673
|
620
|
573
|
1 007
|
972
|
415
|
|
| Other Long-Term Assets |
104
|
71
|
108
|
92
|
461
|
466
|
406
|
621
|
388
|
|
| Other Assets |
1 829
|
1 829
|
1 832
|
1 721
|
1 358
|
926
|
926
|
926
|
926
|
|
| Total Assets |
16 442
N/A
|
16 908
+3%
|
18 634
+10%
|
19 190
+3%
|
19 931
+4%
|
17 793
-11%
|
17 085
-4%
|
16 986
-1%
|
18 321
+8%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
257
|
173
|
282
|
154
|
105
|
80
|
46
|
42
|
257
|
|
| Accrued Liabilities |
41
|
224
|
728
|
1 248
|
1 244
|
513
|
229
|
410
|
497
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
150
|
0
|
0
|
0
|
59
|
|
| Current Portion of Long-Term Debt |
25
|
48
|
39
|
19
|
75
|
8
|
5
|
2
|
0
|
|
| Other Current Liabilities |
117
|
191
|
463
|
143
|
273
|
572
|
373
|
277
|
31
|
|
| Total Current Liabilities |
441
|
635
|
1 512
|
1 565
|
1 848
|
1 172
|
653
|
731
|
845
|
|
| Long-Term Debt |
94
|
72
|
35
|
16
|
17
|
4
|
2
|
68
|
412
|
|
| Deferred Income Tax |
0
|
0
|
0
|
46
|
0
|
0
|
0
|
1
|
0
|
|
| Minority Interest |
847
|
830
|
751
|
719
|
539
|
338
|
268
|
366
|
461
|
|
| Other Liabilities |
19
|
13
|
20
|
7
|
49
|
59
|
31
|
18
|
16
|
|
| Total Liabilities |
1 400
N/A
|
1 550
+11%
|
2 319
+50%
|
2 353
+1%
|
2 452
+4%
|
1 573
-36%
|
954
-39%
|
1 183
+24%
|
1 733
+47%
|
|
| Equity | ||||||||||
| Common Stock |
7 907
|
7 907
|
7 907
|
7 907
|
7 907
|
7 907
|
7 907
|
7 907
|
7 907
|
|
| Retained Earnings |
440
|
473
|
1 350
|
1 739
|
3 407
|
2 375
|
2 312
|
1 387
|
2 172
|
|
| Additional Paid In Capital |
7 239
|
7 239
|
7 239
|
7 239
|
7 239
|
7 239
|
7 239
|
7 239
|
7 239
|
|
| Unrealized Security Profit/Loss |
135
|
180
|
297
|
487
|
530
|
568
|
606
|
0
|
0
|
|
| Treasury Stock |
422
|
439
|
475
|
539
|
539
|
730
|
730
|
730
|
730
|
|
| Other Equity |
256
|
2
|
2
|
5
|
5
|
3
|
9
|
0
|
0
|
|
| Total Equity |
15 042
N/A
|
15 358
+2%
|
16 315
+6%
|
16 837
+3%
|
17 479
+4%
|
16 220
-7%
|
16 131
-1%
|
15 803
-2%
|
16 587
+5%
|
|
| Total Liabilities & Equity |
16 442
N/A
|
16 908
+3%
|
18 634
+10%
|
19 190
+3%
|
19 931
+4%
|
17 793
-11%
|
17 085
-4%
|
16 986
-1%
|
18 321
+8%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
31 627
|
31 627
|
31 627
|
31 599
|
31 599
|
31 217
|
31 217
|
31 217
|
31 217
|
|