Shanshan Brand Management Co Ltd
HKEX:1749
Balance Sheet
Balance Sheet Decomposition
Shanshan Brand Management Co Ltd
Current Assets | 623.4m |
Cash & Short-Term Investments | 143.5m |
Receivables | 223.7m |
Other Current Assets | 256.1m |
Non-Current Assets | 103m |
Long-Term Investments | 7.6m |
PP&E | 65.3m |
Intangibles | 6.5m |
Other Non-Current Assets | 23.6m |
Current Liabilities | 450.9m |
Accounts Payable | 151.6m |
Short-Term Debt | 135m |
Other Current Liabilities | 164.3m |
Non-Current Liabilities | 21.7m |
Long-Term Debt | 3.5m |
Other Non-Current Liabilities | 18.2m |
Balance Sheet
Shanshan Brand Management Co Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
77
|
97
|
102
|
145
|
137
|
111
|
84
|
115
|
143
|
|
Cash Equivalents |
77
|
97
|
102
|
145
|
137
|
111
|
84
|
115
|
143
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
233
|
231
|
205
|
218
|
191
|
164
|
177
|
208
|
224
|
|
Accounts Receivables |
182
|
172
|
152
|
178
|
185
|
162
|
175
|
205
|
223
|
|
Other Receivables |
51
|
59
|
54
|
40
|
6
|
2
|
1
|
3
|
1
|
|
Inventory |
165
|
234
|
336
|
462
|
503
|
428
|
390
|
312
|
230
|
|
Other Current Assets |
9
|
27
|
103
|
96
|
94
|
55
|
65
|
47
|
26
|
|
Total Current Assets |
483
|
590
|
747
|
921
|
926
|
758
|
716
|
682
|
623
|
|
PP&E Net |
3
|
18
|
39
|
61
|
125
|
80
|
63
|
32
|
65
|
|
PP&E Gross |
3
|
18
|
39
|
61
|
125
|
80
|
63
|
32
|
0
|
|
Accumulated Depreciation |
15
|
19
|
34
|
63
|
106
|
86
|
86
|
108
|
0
|
|
Intangible Assets |
11
|
12
|
3
|
3
|
4
|
6
|
6
|
8
|
7
|
|
Note Receivable |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
55
|
60
|
66
|
55
|
51
|
13
|
13
|
10
|
8
|
|
Other Long-Term Assets |
15
|
13
|
13
|
15
|
32
|
32
|
27
|
26
|
24
|
|
Total Assets |
569
N/A
|
692
+22%
|
868
+25%
|
1 056
+22%
|
1 139
+8%
|
889
-22%
|
825
-7%
|
759
-8%
|
726
-4%
|
|
Liabilities | ||||||||||
Accounts Payable |
127
|
174
|
184
|
218
|
230
|
169
|
160
|
155
|
152
|
|
Accrued Liabilities |
11
|
4
|
3
|
1
|
1
|
21
|
13
|
14
|
0
|
|
Short-Term Debt |
0
|
245
|
285
|
260
|
180
|
202
|
173
|
158
|
135
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
23
|
19
|
14
|
9
|
7
|
|
Other Current Liabilities |
456
|
118
|
212
|
266
|
380
|
247
|
232
|
175
|
157
|
|
Total Current Liabilities |
594
|
542
|
684
|
745
|
814
|
658
|
592
|
511
|
451
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
42
|
24
|
14
|
6
|
3
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Minority Interest |
32
|
31
|
23
|
22
|
15
|
8
|
0
|
0
|
0
|
|
Other Liabilities |
9
|
6
|
0
|
0
|
0
|
0
|
8
|
14
|
18
|
|
Total Liabilities |
635
N/A
|
579
-9%
|
707
+22%
|
767
+9%
|
871
+14%
|
689
-21%
|
614
-11%
|
531
-13%
|
473
-11%
|
|
Equity | ||||||||||
Common Stock |
50
|
100
|
100
|
133
|
133
|
133
|
133
|
133
|
133
|
|
Retained Earnings |
116
|
13
|
61
|
155
|
134
|
66
|
78
|
94
|
120
|
|
Total Equity |
66
N/A
|
113
N/A
|
161
+42%
|
288
+79%
|
267
-7%
|
199
-26%
|
211
+6%
|
228
+8%
|
254
+12%
|
|
Total Liabilities & Equity |
569
N/A
|
692
+22%
|
868
+25%
|
1 056
+22%
|
1 139
+8%
|
889
-22%
|
825
-7%
|
759
-8%
|
726
-4%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
50
|
100
|
100
|
133
|
133
|
133
|
133
|
133
|
133
|