Summit Ascent Holdings Ltd
HKEX:102
Balance Sheet
Balance Sheet Decomposition
Summit Ascent Holdings Ltd
Current Assets | 950.8m |
Cash & Short-Term Investments | 762.3m |
Receivables | 141.3m |
Other Current Assets | 47.2m |
Non-Current Assets | 2.7B |
PP&E | 1.1B |
Intangibles | 254k |
Other Non-Current Assets | 1.6B |
Current Liabilities | 44.6m |
Accounts Payable | 144k |
Accrued Liabilities | 38.3m |
Other Current Liabilities | 6.2m |
Non-Current Liabilities | 426.1m |
Long-Term Debt | 123m |
Other Non-Current Liabilities | 303.1m |
Balance Sheet
Summit Ascent Holdings Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
360
|
113
|
130
|
335
|
400
|
480
|
861
|
1 562
|
607
|
832
|
|
Cash |
360
|
113
|
130
|
335
|
400
|
480
|
861
|
1 562
|
607
|
832
|
|
Total Receivables |
9
|
5
|
3
|
28
|
28
|
31
|
31
|
10
|
1 064
|
90
|
|
Accounts Receivables |
2
|
2
|
0
|
17
|
28
|
29
|
7
|
1
|
935
|
0
|
|
Other Receivables |
7
|
3
|
3
|
11
|
1
|
2
|
23
|
11
|
129
|
90
|
|
Inventory |
0
|
0
|
0
|
4
|
3
|
3
|
3
|
2
|
3
|
4
|
|
Other Current Assets |
28
|
16
|
0
|
0
|
9
|
14
|
31
|
19
|
17
|
31
|
|
Total Current Assets |
397
|
134
|
134
|
368
|
442
|
528
|
925
|
1 594
|
1 690
|
957
|
|
PP&E Net |
0
|
0
|
0
|
1 658
|
1 549
|
1 461
|
1 415
|
1 379
|
1 178
|
1 128
|
|
PP&E Gross |
0
|
0
|
0
|
1 658
|
1 549
|
1 461
|
1 415
|
1 379
|
1 178
|
1 128
|
|
Accumulated Depreciation |
0
|
0
|
0
|
87
|
193
|
308
|
389
|
464
|
538
|
602
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
385
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
258
|
892
|
324
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
14
|
14
|
17
|
32
|
1 005
|
855
|
1 649
|
|
Other Assets |
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
655
N/A
|
1 026
+57%
|
844
-18%
|
2 050
+143%
|
2 006
-2%
|
2 005
0%
|
2 373
+18%
|
3 978
+68%
|
3 723
-6%
|
3 734
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Accrued Liabilities |
7
|
5
|
3
|
20
|
28
|
30
|
34
|
31
|
32
|
34
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
2
|
1
|
0
|
225
|
1
|
1
|
6
|
|
Other Current Liabilities |
31
|
17
|
2
|
56
|
30
|
46
|
27
|
13
|
31
|
14
|
|
Total Current Liabilities |
39
|
24
|
5
|
78
|
59
|
76
|
287
|
45
|
64
|
55
|
|
Long-Term Debt |
0
|
0
|
0
|
287
|
282
|
258
|
5
|
160
|
169
|
165
|
|
Minority Interest |
0
|
0
|
0
|
435
|
394
|
376
|
392
|
339
|
295
|
314
|
|
Other Liabilities |
0
|
0
|
0
|
55
|
58
|
45
|
45
|
36
|
26
|
20
|
|
Total Liabilities |
39
N/A
|
24
-37%
|
5
-77%
|
854
+15 527%
|
792
-7%
|
755
-5%
|
729
-3%
|
580
-20%
|
554
-4%
|
554
0%
|
|
Equity | |||||||||||
Common Stock |
34
|
37
|
37
|
37
|
37
|
37
|
45
|
113
|
113
|
113
|
|
Retained Earnings |
79
|
158
|
244
|
243
|
229
|
222
|
31
|
137
|
92
|
81
|
|
Additional Paid In Capital |
602
|
1 163
|
1 285
|
1 286
|
1 287
|
1 287
|
1 597
|
3 148
|
3 148
|
3 148
|
|
Other Equity |
60
|
144
|
241
|
116
|
119
|
148
|
33
|
0
|
0
|
0
|
|
Total Equity |
617
N/A
|
1 002
+63%
|
838
-16%
|
1 196
+43%
|
1 214
+1%
|
1 251
+3%
|
1 644
+31%
|
3 398
+107%
|
3 168
-7%
|
3 180
+0%
|
|
Total Liabilities & Equity |
655
N/A
|
1 026
+57%
|
844
-18%
|
2 050
+143%
|
2 006
-2%
|
2 005
0%
|
2 373
+18%
|
3 978
+68%
|
3 723
-6%
|
3 734
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 359
|
1 463
|
1 485
|
1 486
|
1 488
|
1 488
|
1 804
|
4 509
|
4 509
|
4 509
|