Synertone Communication Corp
HKEX:1613
Balance Sheet
Balance Sheet Decomposition
Synertone Communication Corp
Synertone Communication Corp
Balance Sheet
Synertone Communication Corp
| Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
4
|
2
|
58
|
37
|
97
|
88
|
54
|
12
|
18
|
7
|
11
|
46
|
4
|
8
|
2
|
33
|
11
|
|
| Cash |
4
|
2
|
58
|
37
|
97
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
54
|
12
|
18
|
7
|
11
|
46
|
4
|
8
|
2
|
33
|
11
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
111
|
228
|
139
|
180
|
117
|
168
|
322
|
225
|
282
|
246
|
119
|
106
|
87
|
54
|
43
|
44
|
58
|
|
| Accounts Receivables |
100
|
222
|
131
|
178
|
116
|
166
|
321
|
137
|
282
|
106
|
48
|
106
|
38
|
21
|
17
|
2
|
13
|
|
| Other Receivables |
10
|
6
|
8
|
2
|
1
|
2
|
1
|
88
|
0
|
140
|
71
|
0
|
49
|
75
|
60
|
42
|
45
|
|
| Inventory |
28
|
26
|
27
|
18
|
21
|
23
|
4
|
64
|
36
|
70
|
42
|
46
|
50
|
55
|
48
|
46
|
44
|
|
| Other Current Assets |
12
|
4
|
11
|
10
|
2
|
7
|
7
|
27
|
0
|
18
|
13
|
0
|
9
|
12
|
12
|
14
|
34
|
|
| Total Current Assets |
155
|
260
|
234
|
245
|
264
|
286
|
403
|
328
|
337
|
341
|
184
|
198
|
150
|
129
|
106
|
138
|
147
|
|
| PP&E Net |
13
|
11
|
11
|
10
|
52
|
77
|
72
|
89
|
107
|
108
|
50
|
46
|
52
|
60
|
45
|
30
|
28
|
|
| PP&E Gross |
13
|
11
|
11
|
10
|
52
|
77
|
72
|
89
|
0
|
108
|
50
|
46
|
52
|
60
|
45
|
30
|
28
|
|
| Accumulated Depreciation |
10
|
13
|
17
|
21
|
24
|
27
|
27
|
83
|
0
|
108
|
93
|
16
|
24
|
36
|
44
|
37
|
40
|
|
| Intangible Assets |
7
|
16
|
15
|
10
|
17
|
617
|
615
|
376
|
314
|
25
|
13
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
215
|
185
|
70
|
51
|
47
|
51
|
25
|
23
|
22
|
22
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
6
|
5
|
0
|
0
|
56
|
55
|
52
|
34
|
25
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
8
|
9
|
8
|
0
|
1
|
2
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
215
|
185
|
70
|
51
|
47
|
51
|
25
|
23
|
22
|
22
|
|
| Total Assets |
174
N/A
|
287
+65%
|
260
-10%
|
265
+2%
|
333
+26%
|
979
+194%
|
1 129
+15%
|
1 119
-1%
|
958
-14%
|
559
-42%
|
306
-45%
|
296
-3%
|
310
+5%
|
271
-12%
|
226
-17%
|
223
-1%
|
221
-1%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
88
|
145
|
8
|
13
|
14
|
10
|
10
|
30
|
75
|
44
|
25
|
17
|
8
|
8
|
18
|
14
|
67
|
|
| Accrued Liabilities |
4
|
11
|
18
|
12
|
9
|
11
|
11
|
49
|
0
|
47
|
21
|
14
|
34
|
36
|
8
|
7
|
6
|
|
| Short-Term Debt |
13
|
16
|
16
|
0
|
0
|
23
|
44
|
137
|
165
|
172
|
104
|
66
|
69
|
72
|
63
|
51
|
43
|
|
| Current Portion of Long-Term Debt |
0
|
5
|
9
|
0
|
0
|
53
|
50
|
71
|
132
|
190
|
1
|
2
|
3
|
6
|
4
|
1
|
1
|
|
| Other Current Liabilities |
9
|
23
|
36
|
23
|
22
|
22
|
64
|
15
|
9
|
12
|
12
|
22
|
30
|
41
|
64
|
35
|
52
|
|
| Total Current Liabilities |
113
|
200
|
87
|
48
|
45
|
118
|
197
|
303
|
381
|
464
|
162
|
121
|
144
|
163
|
156
|
107
|
114
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
424
|
388
|
359
|
274
|
242
|
0
|
1
|
3
|
3
|
2
|
0
|
0
|
|
| Deferred Income Tax |
3
|
3
|
10
|
13
|
10
|
4
|
22
|
33
|
21
|
7
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
15
|
12
|
8
|
8
|
6
|
3
|
1
|
3
|
0
|
|
| Total Liabilities |
117
N/A
|
203
+74%
|
97
-52%
|
61
-37%
|
55
-10%
|
546
+901%
|
607
+11%
|
755
+24%
|
691
-8%
|
725
+5%
|
174
-76%
|
131
-25%
|
153
+17%
|
169
+10%
|
157
-7%
|
110
-30%
|
113
+3%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
0
|
0
|
9
|
9
|
12
|
63
|
64
|
84
|
167
|
167
|
215
|
258
|
258
|
313
|
26
|
36
|
45
|
|
| Retained Earnings |
46
|
71
|
82
|
146
|
134
|
81
|
119
|
342
|
99
|
1 091
|
890
|
930
|
945
|
1 054
|
796
|
793
|
823
|
|
| Additional Paid In Capital |
0
|
0
|
53
|
26
|
107
|
264
|
264
|
623
|
0
|
746
|
801
|
844
|
844
|
843
|
842
|
871
|
892
|
|
| Other Equity |
12
|
13
|
19
|
23
|
25
|
26
|
25
|
1
|
0
|
12
|
5
|
7
|
1
|
1
|
3
|
1
|
6
|
|
| Total Equity |
58
N/A
|
84
+45%
|
163
+94%
|
204
+26%
|
278
+36%
|
433
+56%
|
521
+20%
|
365
-30%
|
266
-27%
|
166
N/A
|
131
N/A
|
166
+26%
|
156
-6%
|
103
-34%
|
69
-33%
|
113
+64%
|
108
-5%
|
|
| Total Liabilities & Equity |
174
N/A
|
287
+65%
|
260
-10%
|
265
+2%
|
333
+26%
|
979
+194%
|
1 129
+15%
|
1 119
-1%
|
958
-14%
|
559
-42%
|
306
-45%
|
296
-3%
|
310
+5%
|
271
-12%
|
226
-17%
|
223
-1%
|
221
-1%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
1 621
|
1 621
|
1 621
|
1 621
|
1 621
|
1 707
|
348
|
335
|
670
|
670
|
860
|
206
|
206
|
250
|
337
|
467
|
581
|
|