Goldlion Holdings Ltd
F:GLH
Balance Sheet
Balance Sheet Decomposition
Goldlion Holdings Ltd
Goldlion Holdings Ltd
Balance Sheet
Goldlion Holdings Ltd
| Dec-2001 | Dec-2002 | 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 |
224
|
260
|
340
|
397
|
446
|
519
|
462
|
523
|
775
|
869
|
355
|
341
|
441
|
358
|
237
|
232
|
283
|
424
|
386
|
493
|
454
|
310
|
357
|
195
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
274
|
257
|
157
|
172
|
0
|
0
|
0
|
0
|
216
|
174
|
0
|
0
|
0
|
258
|
298
|
0
|
|
| Cash Equivalents |
224
|
260
|
340
|
397
|
446
|
519
|
462
|
421
|
501
|
612
|
198
|
170
|
441
|
358
|
237
|
232
|
67
|
250
|
386
|
493
|
454
|
52
|
60
|
195
|
|
| Short-Term Investments |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
666
|
724
|
855
|
882
|
975
|
971
|
1 029
|
906
|
822
|
745
|
876
|
841
|
721
|
734
|
|
| Total Receivables |
19
|
26
|
26
|
26
|
30
|
35
|
37
|
48
|
45
|
55
|
90
|
141
|
138
|
130
|
112
|
91
|
122
|
204
|
217
|
172
|
216
|
207
|
183
|
150
|
|
| Accounts Receivables |
19
|
26
|
26
|
26
|
30
|
35
|
37
|
48
|
45
|
50
|
69
|
111
|
119
|
104
|
82
|
73
|
103
|
188
|
194
|
149
|
160
|
190
|
152
|
119
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
21
|
30
|
18
|
27
|
29
|
18
|
19
|
16
|
22
|
23
|
57
|
17
|
31
|
30
|
|
| Inventory |
125
|
111
|
98
|
85
|
74
|
102
|
243
|
277
|
194
|
159
|
317
|
378
|
238
|
246
|
328
|
335
|
400
|
395
|
501
|
581
|
912
|
973
|
956
|
973
|
|
| Other Current Assets |
16
|
22
|
16
|
32
|
19
|
23
|
33
|
33
|
26
|
48
|
50
|
104
|
207
|
152
|
21
|
26
|
26
|
24
|
77
|
99
|
95
|
90
|
48
|
27
|
|
| Total Current Assets |
386
|
420
|
480
|
540
|
569
|
679
|
775
|
880
|
1 040
|
1 191
|
1 478
|
1 688
|
1 878
|
1 768
|
1 672
|
1 654
|
1 859
|
1 954
|
2 003
|
2 090
|
2 554
|
2 420
|
2 266
|
2 200
|
|
| PP&E Net |
666
|
330
|
258
|
236
|
110
|
108
|
155
|
179
|
142
|
208
|
209
|
202
|
240
|
209
|
184
|
166
|
177
|
160
|
217
|
193
|
188
|
232
|
273
|
286
|
|
| PP&E Gross |
666
|
330
|
258
|
236
|
110
|
108
|
155
|
179
|
142
|
208
|
209
|
202
|
240
|
209
|
184
|
166
|
177
|
160
|
217
|
193
|
188
|
232
|
273
|
286
|
|
| Accumulated Depreciation |
202
|
180
|
185
|
157
|
132
|
147
|
168
|
185
|
211
|
236
|
269
|
290
|
317
|
347
|
351
|
360
|
387
|
325
|
335
|
366
|
397
|
387
|
397
|
414
|
|
| Long-Term Investments |
782
|
887
|
927
|
938
|
1 035
|
1 089
|
1 468
|
1 636
|
1 743
|
1 838
|
1 964
|
2 103
|
2 194
|
2 318
|
2 395
|
2 490
|
2 656
|
2 854
|
2 906
|
2 956
|
3 001
|
2 781
|
2 687
|
2 605
|
|
| Other Long-Term Assets |
0
|
0
|
24
|
31
|
151
|
136
|
157
|
146
|
111
|
59
|
56
|
74
|
101
|
106
|
92
|
99
|
115
|
98
|
55
|
52
|
47
|
57
|
56
|
56
|
|
| Total Assets |
1 834
N/A
|
1 636
-11%
|
1 689
+3%
|
1 745
+3%
|
1 864
+7%
|
2 012
+8%
|
2 554
+27%
|
2 840
+11%
|
3 035
+7%
|
3 297
+9%
|
3 707
+12%
|
4 067
+10%
|
4 413
+9%
|
4 401
0%
|
4 343
-1%
|
4 408
+1%
|
4 808
+9%
|
5 066
+5%
|
5 181
+2%
|
5 290
+2%
|
5 790
+9%
|
5 491
-5%
|
5 282
-4%
|
5 146
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
23
|
20
|
28
|
26
|
23
|
28
|
49
|
56
|
69
|
57
|
93
|
92
|
70
|
51
|
24
|
33
|
74
|
54
|
50
|
25
|
49
|
47
|
35
|
50
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69
|
72
|
66
|
|
| Short-Term Debt |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
8
|
14
|
19
|
21
|
17
|
|
| Other Current Liabilities |
79
|
85
|
101
|
135
|
167
|
198
|
329
|
305
|
328
|
315
|
358
|
401
|
540
|
397
|
340
|
307
|
368
|
452
|
437
|
356
|
612
|
452
|
320
|
254
|
|
| Total Current Liabilities |
106
|
105
|
129
|
161
|
190
|
226
|
378
|
361
|
396
|
371
|
451
|
493
|
610
|
448
|
364
|
340
|
442
|
506
|
503
|
389
|
675
|
587
|
448
|
387
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
3
|
11
|
31
|
23
|
9
|
|
| Deferred Income Tax |
0
|
0
|
93
|
97
|
106
|
122
|
181
|
224
|
249
|
278
|
321
|
336
|
363
|
378
|
360
|
372
|
419
|
422
|
424
|
445
|
448
|
399
|
375
|
354
|
|
| Minority Interest |
2
|
3
|
2
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1
|
0
|
21
|
33
|
32
|
26
|
31
|
47
|
|
| Total Liabilities |
108
N/A
|
108
+0%
|
224
+107%
|
260
+16%
|
299
+15%
|
349
+17%
|
564
+61%
|
592
+5%
|
647
+9%
|
650
+0%
|
773
+19%
|
829
+7%
|
973
+17%
|
826
-15%
|
724
-12%
|
718
-1%
|
861
+20%
|
928
+8%
|
958
+3%
|
870
-9%
|
1 166
+34%
|
1 043
-10%
|
877
-16%
|
799
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
88
|
94
|
94
|
94
|
94
|
94
|
98
|
98
|
98
|
98
|
98
|
98
|
98
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 101
|
1 097
|
1 092
|
1 101
|
|
| Retained Earnings |
733
|
516
|
453
|
470
|
543
|
625
|
846
|
1 004
|
1 125
|
1 337
|
1 535
|
1 783
|
1 932
|
2 098
|
2 274
|
2 462
|
2 598
|
2 787
|
2 910
|
2 935
|
3 053
|
3 105
|
3 138
|
3 163
|
|
| Additional Paid In Capital |
917
|
929
|
929
|
929
|
929
|
929
|
1 003
|
1 003
|
1 003
|
1 003
|
1 003
|
1 003
|
1 003
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
8
|
8
|
8
|
8
|
8
|
6
|
8
|
8
|
10
|
97
|
101
|
101
|
112
|
118
|
119
|
126
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
11
|
11
|
11
|
9
|
0
|
14
|
44
|
144
|
158
|
201
|
290
|
347
|
399
|
369
|
235
|
119
|
239
|
153
|
111
|
283
|
358
|
128
|
56
|
44
|
|
| Total Equity |
1 726
N/A
|
1 528
-11%
|
1 465
-4%
|
1 485
+1%
|
1 565
+5%
|
1 663
+6%
|
1 991
+20%
|
2 249
+13%
|
2 388
+6%
|
2 646
+11%
|
2 933
+11%
|
3 238
+10%
|
3 440
+6%
|
3 575
+4%
|
3 619
+1%
|
3 690
+2%
|
3 947
+7%
|
4 139
+5%
|
4 223
+2%
|
4 420
+5%
|
4 625
+5%
|
4 447
-4%
|
4 405
-1%
|
4 347
-1%
|
|
| Total Liabilities & Equity |
1 834
N/A
|
1 636
-11%
|
1 689
+3%
|
1 745
+3%
|
1 864
+7%
|
2 012
+8%
|
2 554
+27%
|
2 840
+11%
|
3 035
+7%
|
3 297
+9%
|
3 707
+12%
|
4 067
+10%
|
4 413
+9%
|
4 401
0%
|
4 343
-1%
|
4 408
+1%
|
4 808
+9%
|
5 066
+5%
|
5 181
+2%
|
5 290
+2%
|
5 790
+9%
|
5 491
-5%
|
5 282
-4%
|
5 146
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
877
|
937
|
937
|
937
|
937
|
937
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
982
|
978
|
974
|
974
|
|