Sa Sa International Holdings Ltd
HKEX:178
Balance Sheet
Balance Sheet Decomposition
Sa Sa International Holdings Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 196.2m |
Receivables | 161.4m |
Other Current Assets | 963.5m |
Non-Current Assets | 1.1B |
PP&E | 852.6m |
Other Non-Current Assets | 294.2m |
Current Liabilities | 866.8m |
Accounts Payable | 338m |
Accrued Liabilities | 164.6m |
Short-Term Debt | 32m |
Other Current Liabilities | 332.2m |
Non-Current Liabilities | 465.9m |
Long-Term Debt | 423.5m |
Other Non-Current Liabilities | 42.4m |
Balance Sheet
Sa Sa International Holdings Ltd
Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
245
|
317
|
383
|
313
|
220
|
326
|
551
|
559
|
505
|
296
|
|
Cash |
245
|
317
|
383
|
313
|
220
|
326
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
551
|
559
|
505
|
296
|
|
Short-Term Investments |
507
|
673
|
781
|
766
|
748
|
1 039
|
590
|
82
|
21
|
0
|
|
Total Receivables |
140
|
94
|
77
|
110
|
102
|
196
|
161
|
167
|
130
|
137
|
|
Accounts Receivables |
93
|
52
|
52
|
79
|
67
|
145
|
113
|
61
|
77
|
73
|
|
Other Receivables |
47
|
42
|
26
|
31
|
35
|
51
|
48
|
106
|
53
|
63
|
|
Inventory |
1 235
|
1 373
|
1 383
|
1 102
|
1 222
|
1 337
|
1 414
|
1 006
|
766
|
748
|
|
Other Current Assets |
107
|
157
|
223
|
176
|
188
|
182
|
173
|
177
|
160
|
127
|
|
Total Current Assets |
2 234
|
2 613
|
2 847
|
2 468
|
2 481
|
3 080
|
2 888
|
1 991
|
1 582
|
1 308
|
|
PP&E Net |
343
|
405
|
352
|
321
|
284
|
340
|
351
|
1 043
|
704
|
547
|
|
PP&E Gross |
343
|
405
|
352
|
321
|
284
|
340
|
351
|
1 043
|
704
|
547
|
|
Accumulated Depreciation |
509
|
632
|
749
|
793
|
817
|
800
|
821
|
811
|
823
|
798
|
|
Other Long-Term Assets |
220
|
219
|
192
|
183
|
164
|
157
|
167
|
233
|
225
|
232
|
|
Total Assets |
2 797
N/A
|
3 237
+16%
|
3 390
+5%
|
2 972
-12%
|
2 929
-1%
|
3 577
+22%
|
3 406
-5%
|
3 267
-4%
|
2 511
-23%
|
2 087
-17%
|
|
Liabilities | |||||||||||
Accounts Payable |
411
|
392
|
496
|
261
|
314
|
620
|
471
|
219
|
290
|
279
|
|
Accrued Liabilities |
232
|
205
|
196
|
196
|
189
|
244
|
237
|
122
|
130
|
141
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
|
Current Portion of Long-Term Debt |
0
|
80
|
0
|
0
|
0
|
0
|
0
|
574
|
350
|
252
|
|
Other Current Liabilities |
149
|
181
|
168
|
176
|
147
|
174
|
155
|
148
|
81
|
81
|
|
Total Current Liabilities |
792
|
857
|
861
|
633
|
651
|
1 037
|
864
|
1 063
|
851
|
855
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
505
|
300
|
220
|
|
Deferred Income Tax |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
29
|
55
|
55
|
49
|
59
|
56
|
56
|
34
|
30
|
29
|
|
Total Liabilities |
822
N/A
|
912
+11%
|
916
+0%
|
683
-25%
|
710
+4%
|
1 094
+54%
|
920
-16%
|
1 603
+74%
|
1 181
-26%
|
1 104
-7%
|
|
Equity | |||||||||||
Common Stock |
283
|
284
|
285
|
289
|
299
|
304
|
310
|
310
|
310
|
310
|
|
Retained Earnings |
1 066
|
1 363
|
1 545
|
1 262
|
905
|
1 003
|
829
|
13
|
339
|
691
|
|
Additional Paid In Capital |
607
|
666
|
676
|
786
|
1 081
|
1 199
|
1 401
|
1 413
|
1 413
|
1 413
|
|
Other Equity |
20
|
12
|
30
|
41
|
66
|
23
|
52
|
72
|
54
|
49
|
|
Total Equity |
1 976
N/A
|
2 325
+18%
|
2 475
+6%
|
2 288
-8%
|
2 219
-3%
|
2 483
+12%
|
2 487
+0%
|
1 664
-33%
|
1 330
-20%
|
983
-26%
|
|
Total Liabilities & Equity |
2 797
N/A
|
3 237
+16%
|
3 390
+5%
|
2 972
-12%
|
2 929
-1%
|
3 577
+22%
|
3 406
-5%
|
3 267
-4%
|
2 511
-23%
|
2 087
-17%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 848
|
2 864
|
2 866
|
2 914
|
3 017
|
3 062
|
3 096
|
3 096
|
3 103
|
3 103
|