InvesTech Holdings Ltd
HKEX:1087
Balance Sheet
Balance Sheet Decomposition
InvesTech Holdings Ltd
Current Assets | 464.6m |
Cash & Short-Term Investments | 84.4m |
Receivables | 304.1m |
Other Current Assets | 76.1m |
Non-Current Assets | 281.8m |
Long-Term Investments | 90.5m |
PP&E | 14.4m |
Intangibles | 172.9m |
Other Non-Current Assets | 3.9m |
Current Liabilities | 467m |
Accounts Payable | 168.7m |
Short-Term Debt | 36.7m |
Other Current Liabilities | 261.7m |
Non-Current Liabilities | 12.6m |
Long-Term Debt | 6.9m |
Other Non-Current Liabilities | 5.7m |
Balance Sheet
InvesTech 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 |
63
|
170
|
192
|
533
|
212
|
98
|
49
|
76
|
55
|
59
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
76
|
55
|
59
|
|
Cash Equivalents |
63
|
170
|
192
|
533
|
212
|
98
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
15
|
4
|
4
|
15
|
14
|
15
|
15
|
|
Total Receivables |
1 255
|
1 291
|
585
|
182
|
375
|
251
|
241
|
216
|
211
|
318
|
|
Accounts Receivables |
1 145
|
1 236
|
579
|
179
|
228
|
208
|
208
|
193
|
201
|
312
|
|
Other Receivables |
110
|
55
|
6
|
3
|
147
|
43
|
33
|
23
|
9
|
6
|
|
Inventory |
126
|
145
|
14
|
6
|
10
|
13
|
13
|
13
|
17
|
20
|
|
Other Current Assets |
192
|
192
|
429
|
450
|
144
|
37
|
81
|
48
|
80
|
83
|
|
Total Current Assets |
1 636
|
1 799
|
1 220
|
1 187
|
745
|
404
|
399
|
366
|
378
|
496
|
|
PP&E Net |
430
|
316
|
1
|
1
|
2
|
2
|
10
|
4
|
20
|
15
|
|
PP&E Gross |
430
|
316
|
1
|
1
|
0
|
2
|
10
|
4
|
20
|
15
|
|
Accumulated Depreciation |
74
|
0
|
1
|
2
|
0
|
2
|
3
|
4
|
3
|
4
|
|
Intangible Assets |
152
|
131
|
210
|
180
|
159
|
139
|
119
|
99
|
78
|
58
|
|
Goodwill |
61
|
61
|
269
|
208
|
208
|
193
|
193
|
135
|
135
|
135
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
6
|
4
|
2
|
0
|
0
|
|
Long-Term Investments |
15
|
0
|
15
|
0
|
0
|
613
|
383
|
111
|
40
|
24
|
|
Other Long-Term Assets |
124
|
109
|
5
|
2
|
323
|
3
|
3
|
4
|
4
|
19
|
|
Other Assets |
61
|
61
|
269
|
208
|
208
|
193
|
193
|
135
|
135
|
135
|
|
Total Assets |
2 418
N/A
|
2 430
+0%
|
1 720
-29%
|
1 578
-8%
|
1 436
-9%
|
1 360
-5%
|
1 110
-18%
|
720
-35%
|
655
-9%
|
746
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
704
|
867
|
390
|
102
|
153
|
160
|
171
|
162
|
175
|
215
|
|
Accrued Liabilities |
23
|
0
|
11
|
48
|
0
|
13
|
16
|
17
|
15
|
25
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
50
|
48
|
29
|
59
|
|
Current Portion of Long-Term Debt |
625
|
489
|
41
|
48
|
77
|
97
|
14
|
5
|
7
|
6
|
|
Other Current Liabilities |
247
|
157
|
189
|
160
|
93
|
28
|
51
|
48
|
51
|
77
|
|
Total Current Liabilities |
1 599
|
1 550
|
632
|
359
|
323
|
298
|
301
|
280
|
277
|
383
|
|
Long-Term Debt |
0
|
0
|
0
|
130
|
46
|
38
|
7
|
2
|
35
|
35
|
|
Deferred Income Tax |
9
|
11
|
34
|
27
|
24
|
24
|
18
|
15
|
12
|
9
|
|
Minority Interest |
0
|
8
|
69
|
66
|
65
|
57
|
53
|
49
|
7
|
11
|
|
Other Liabilities |
15
|
14
|
7
|
7
|
0
|
0
|
2
|
3
|
3
|
0
|
|
Total Liabilities |
1 622
N/A
|
1 583
-2%
|
741
-53%
|
590
-20%
|
458
-22%
|
417
-9%
|
382
-8%
|
349
-8%
|
333
-5%
|
437
+31%
|
|
Equity | |||||||||||
Common Stock |
97
|
97
|
105
|
110
|
157
|
157
|
189
|
189
|
5
|
8
|
|
Retained Earnings |
278
|
328
|
353
|
299
|
821
|
160
|
139
|
56
|
865
|
831
|
|
Additional Paid In Capital |
430
|
0
|
525
|
572
|
0
|
625
|
625
|
625
|
13
|
50
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
10
|
217
|
489
|
560
|
582
|
|
Other Equity |
10
|
0
|
3
|
7
|
0
|
9
|
7
|
10
|
1
|
2
|
|
Total Equity |
796
N/A
|
847
+6%
|
979
+16%
|
988
+1%
|
978
-1%
|
943
-4%
|
728
-23%
|
371
-49%
|
323
-13%
|
309
-4%
|
|
Total Liabilities & Equity |
2 418
N/A
|
2 430
+0%
|
1 720
-29%
|
1 578
-8%
|
1 436
-9%
|
1 360
-5%
|
1 110
-18%
|
720
-35%
|
655
-9%
|
746
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
720
|
720
|
780
|
41
|
0
|
59
|
70
|
70
|
84
|
117
|