Bright Scholar Education Holdings Ltd
F:BSK0
Balance Sheet
Balance Sheet Decomposition
Bright Scholar Education Holdings Ltd
Bright Scholar Education Holdings Ltd
Balance Sheet
Bright Scholar Education Holdings Ltd
| Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
145
|
241
|
356
|
1 883
|
3 154
|
3 247
|
973
|
845
|
665
|
537
|
493
|
|
| Cash Equivalents |
145
|
241
|
356
|
1 883
|
3 154
|
3 247
|
973
|
845
|
665
|
537
|
493
|
|
| Short-Term Investments |
0
|
0
|
31
|
6
|
0
|
241
|
14
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
273
|
294
|
145
|
8
|
22
|
104
|
1 995
|
2 096
|
220
|
25
|
10
|
|
| Accounts Receivables |
0
|
0
|
2
|
0
|
1
|
22
|
15
|
42
|
18
|
2
|
2
|
|
| Other Receivables |
273
|
294
|
143
|
8
|
21
|
82
|
1 980
|
2 054
|
202
|
23
|
8
|
|
| Inventory |
7
|
8
|
10
|
9
|
9
|
26
|
6
|
8
|
7
|
1
|
0
|
|
| Other Current Assets |
21
|
21
|
32
|
44
|
60
|
124
|
4 129
|
740
|
310
|
16
|
8
|
|
| Total Current Assets |
445
|
564
|
572
|
1 950
|
3 244
|
3 742
|
7 117
|
3 688
|
1 202
|
98
|
70
|
|
| PP&E Net |
360
|
399
|
431
|
423
|
460
|
900
|
2 374
|
2 213
|
1 847
|
208
|
188
|
|
| PP&E Gross |
360
|
399
|
431
|
423
|
460
|
900
|
2 374
|
2 213
|
1 847
|
208
|
188
|
|
| Accumulated Depreciation |
283
|
325
|
395
|
468
|
545
|
614
|
374
|
469
|
531
|
66
|
54
|
|
| Intangible Assets |
38
|
37
|
59
|
56
|
107
|
640
|
505
|
486
|
323
|
36
|
5
|
|
| Goodwill |
0
|
0
|
102
|
104
|
610
|
2 090
|
2 053
|
1 950
|
1 434
|
141
|
56
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
250
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
207
|
28
|
55
|
75
|
40
|
4
|
3
|
|
| Other Long-Term Assets |
71
|
94
|
74
|
153
|
37
|
388
|
1 136
|
140
|
107
|
2
|
1
|
|
| Other Assets |
0
|
0
|
102
|
104
|
610
|
2 090
|
2 053
|
1 950
|
1 434
|
141
|
56
|
|
| Total Assets |
914
N/A
|
1 093
+20%
|
1 239
+13%
|
2 687
+117%
|
4 666
+74%
|
7 788
+67%
|
13 489
+73%
|
8 552
-37%
|
4 953
-42%
|
490
-90%
|
323
-34%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
84
|
88
|
64
|
51
|
64
|
94
|
68
|
73
|
100
|
11
|
10
|
|
| Accrued Liabilities |
85
|
103
|
115
|
138
|
166
|
282
|
340
|
217
|
190
|
29
|
20
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
50
|
50
|
931
|
754
|
149
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 836
|
0
|
0
|
0
|
|
| Other Current Liabilities |
707
|
883
|
833
|
1 013
|
1 346
|
2 086
|
4 772
|
1 150
|
1 143
|
117
|
77
|
|
| Total Current Liabilities |
877
|
1 075
|
1 012
|
1 202
|
1 625
|
2 512
|
6 111
|
4 031
|
1 583
|
157
|
106
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2 106
|
2 018
|
1
|
1
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
6
|
5
|
17
|
54
|
31
|
27
|
22
|
4
|
3
|
|
| Minority Interest |
2
|
6
|
45
|
3
|
170
|
362
|
386
|
260
|
226
|
16
|
9
|
|
| Other Liabilities |
55
|
58
|
60
|
60
|
12
|
32
|
2 205
|
1 687
|
1 453
|
162
|
149
|
|
| Total Liabilities |
930
N/A
|
1 138
+22%
|
1 123
-1%
|
1 270
+13%
|
1 825
+44%
|
5 066
+178%
|
10 752
+112%
|
6 005
-44%
|
3 283
-45%
|
340
-90%
|
268
-21%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
47
|
87
|
123
|
49
|
296
|
537
|
698
|
651
|
58
|
48
|
155
|
|
| Additional Paid In Capital |
31
|
42
|
240
|
1 404
|
2 470
|
2 105
|
1 854
|
1 727
|
1 693
|
180
|
189
|
|
| Other Equity |
0
|
0
|
0
|
36
|
76
|
79
|
185
|
168
|
34
|
18
|
20
|
|
| Total Equity |
16
N/A
|
44
-175%
|
117
N/A
|
1 416
+1 110%
|
2 842
+101%
|
2 721
-4%
|
2 738
+1%
|
2 547
-7%
|
1 670
-34%
|
150
-91%
|
55
-64%
|
|
| Total Liabilities & Equity |
914
N/A
|
1 093
+20%
|
1 239
+13%
|
2 687
+117%
|
4 666
+74%
|
7 788
+67%
|
13 489
+73%
|
8 552
-37%
|
4 953
-42%
|
490
-90%
|
323
-34%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
115
|
115
|
115
|
117
|
127
|
121
|
119
|
119
|
119
|
119
|
119
|
|