KWG Group Holdings Ltd
HKEX:1813
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
KWG Group Holdings Ltd
HKEX:1813
|
CN |
|
CTEEP - Companhia de Transmissao de Energia Eletrica Paulista
BOVESPA:ISAE4
|
BR |
|
D
|
Delek Automotive Systems Ltd
TASE:DLEA
|
IL |
|
Rainbow Digital Commercial Co Ltd
SZSE:002419
|
CN |
|
Primo Water Corp
TSX:PRMW
|
US |
|
Finnovate Acquisition Corp
OTC:FNVTF
|
KY |
|
G
|
Gi Group Poland SA
WSE:GIG
|
PL |
Balance Sheet
Balance Sheet Decomposition
KWG Group Holdings Ltd
KWG Group Holdings Ltd
Balance Sheet
KWG Group Holdings Ltd
| Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
122
|
213
|
804
|
3 289
|
1 156
|
2 503
|
3 595
|
2 863
|
4 500
|
9 414
|
10 094
|
10 946
|
25 771
|
39 199
|
52 578
|
51 378
|
40 636
|
7 715
|
3 356
|
2 501
|
787
|
|
| Cash |
0
|
0
|
0
|
0
|
1 156
|
2 503
|
3 595
|
2 863
|
4 500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 719
|
787
|
|
| Cash Equivalents |
122
|
213
|
804
|
3 289
|
0
|
0
|
0
|
0
|
0
|
9 414
|
10 094
|
10 946
|
25 771
|
39 199
|
52 578
|
51 378
|
40 636
|
7 715
|
3 356
|
781
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
11
|
38
|
1 681
|
1 162
|
428
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
31
|
108
|
112
|
721
|
1 093
|
431
|
1 335
|
1 475
|
1 018
|
2 187
|
1 713
|
1 864
|
1 966
|
3 026
|
5 502
|
7 293
|
8 561
|
3 467
|
1 842
|
1 529
|
1 491
|
|
| Accounts Receivables |
2
|
89
|
80
|
64
|
81
|
194
|
94
|
104
|
86
|
167
|
217
|
274
|
157
|
536
|
1 087
|
2 549
|
2 529
|
2 381
|
491
|
332
|
288
|
|
| Other Receivables |
29
|
19
|
32
|
657
|
1 012
|
237
|
1 241
|
1 371
|
932
|
2 020
|
1 495
|
1 590
|
1 809
|
2 490
|
4 415
|
4 745
|
6 033
|
1 085
|
1 351
|
1 197
|
1 203
|
|
| Inventory |
1 121
|
1 513
|
1 815
|
7 746
|
11 879
|
13 951
|
13 730
|
17 934
|
17 951
|
22 960
|
28 385
|
27 429
|
45 370
|
37 449
|
56 222
|
62 690
|
80 614
|
76 181
|
78 305
|
68 530
|
62 116
|
|
| Other Current Assets |
24
|
61
|
259
|
1 417
|
1 801
|
3 611
|
4 579
|
4 690
|
5 803
|
1 889
|
1 320
|
2 252
|
1 841
|
2 065
|
6 474
|
8 384
|
7 991
|
36 348
|
25 251
|
16 388
|
14 343
|
|
| Total Current Assets |
1 298
|
1 895
|
2 991
|
13 172
|
15 940
|
20 534
|
24 920
|
28 123
|
29 699
|
36 451
|
41 512
|
42 492
|
74 947
|
81 738
|
120 776
|
129 745
|
137 802
|
123 711
|
108 754
|
87 228
|
78 102
|
|
| PP&E Net |
88
|
297
|
557
|
228
|
443
|
982
|
1 344
|
1 779
|
2 688
|
3 176
|
3 584
|
3 694
|
3 891
|
4 174
|
5 351
|
6 411
|
7 780
|
9 173
|
9 721
|
9 433
|
9 006
|
|
| PP&E Gross |
88
|
297
|
557
|
228
|
443
|
982
|
1 344
|
1 779
|
2 688
|
3 176
|
3 584
|
3 694
|
3 891
|
4 174
|
5 351
|
6 411
|
7 780
|
9 173
|
9 721
|
9 433
|
9 006
|
|
| Accumulated Depreciation |
6
|
8
|
11
|
17
|
25
|
42
|
73
|
105
|
182
|
245
|
392
|
541
|
679
|
816
|
962
|
1 213
|
1 465
|
1 792
|
2 142
|
2 454
|
2 472
|
|
| Long-Term Investments |
221
|
346
|
535
|
3 655
|
3 567
|
6 078
|
12 300
|
12 742
|
14 204
|
20 109
|
24 436
|
31 379
|
29 531
|
46 550
|
55 658
|
74 930
|
81 532
|
92 217
|
74 108
|
65 174
|
60 663
|
|
| Other Long-Term Assets |
304
|
307
|
323
|
1 920
|
1 817
|
971
|
1 470
|
1 942
|
2 274
|
1 854
|
2 015
|
2 117
|
2 373
|
2 483
|
2 752
|
3 237
|
5 085
|
7 148
|
7 301
|
5 631
|
5 565
|
|
| Total Assets |
1 911
N/A
|
2 845
+49%
|
4 406
+55%
|
18 975
+331%
|
21 767
+15%
|
28 565
+31%
|
40 034
+40%
|
44 586
+11%
|
48 864
+10%
|
61 590
+26%
|
71 547
+16%
|
79 681
+11%
|
110 742
+39%
|
134 945
+22%
|
184 537
+37%
|
214 323
+16%
|
232 198
+8%
|
232 249
+0%
|
199 884
-14%
|
167 465
-16%
|
153 336
-8%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
490
|
417
|
267
|
3 438
|
2 879
|
1 545
|
2 113
|
4 017
|
3 108
|
3 333
|
2 694
|
2 391
|
5 754
|
2 644
|
4 077
|
9 072
|
13 166
|
13 348
|
15 541
|
19 403
|
18 928
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
966
|
936
|
1 006
|
1 153
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 628
|
674
|
3 618
|
4 587
|
5 313
|
4 085
|
7 204
|
8 733
|
14 718
|
|
| Current Portion of Long-Term Debt |
273
|
384
|
1 127
|
275
|
1 059
|
2 567
|
2 282
|
3 410
|
3 100
|
3 065
|
3 465
|
3 983
|
1 126
|
3 067
|
13 746
|
19 372
|
20 151
|
16 464
|
15 185
|
32 406
|
31 493
|
|
| Other Current Liabilities |
261
|
506
|
718
|
2 905
|
3 076
|
6 641
|
11 037
|
11 564
|
12 687
|
18 589
|
21 889
|
25 816
|
36 801
|
43 023
|
69 256
|
76 641
|
82 484
|
77 303
|
64 398
|
53 129
|
49 459
|
|
| Total Current Liabilities |
1 023
|
1 306
|
2 112
|
6 618
|
7 014
|
10 753
|
15 432
|
18 991
|
18 895
|
24 987
|
28 048
|
32 190
|
47 309
|
49 407
|
90 697
|
109 672
|
121 114
|
112 166
|
103 264
|
114 676
|
115 752
|
|
| Long-Term Debt |
472
|
862
|
1 191
|
2 445
|
4 935
|
6 079
|
10 050
|
10 425
|
13 090
|
17 840
|
21 048
|
24 015
|
38 196
|
55 905
|
60 418
|
63 745
|
54 173
|
57 607
|
53 897
|
32 768
|
26 801
|
|
| Deferred Income Tax |
40
|
67
|
116
|
639
|
627
|
625
|
669
|
767
|
815
|
910
|
1 013
|
1 116
|
1 226
|
1 385
|
1 647
|
2 661
|
2 993
|
2 772
|
2 522
|
1 949
|
1 646
|
|
| Minority Interest |
0
|
0
|
0
|
739
|
723
|
4
|
10
|
202
|
72
|
25
|
21
|
18
|
58
|
638
|
2 993
|
2 448
|
10 382
|
15 381
|
8 700
|
5 339
|
5 134
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
700
|
2 289
|
711
|
711
|
11
|
1 002
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Liabilities |
1 535
N/A
|
2 235
+46%
|
3 419
+53%
|
10 441
+205%
|
13 298
+27%
|
18 161
+37%
|
28 450
+57%
|
31 095
+9%
|
33 583
+8%
|
43 773
+30%
|
51 131
+17%
|
57 340
+12%
|
86 791
+51%
|
107 338
+24%
|
155 759
+45%
|
178 528
+15%
|
188 664
+6%
|
187 929
0%
|
168 384
-10%
|
154 733
-8%
|
149 334
-3%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
152
|
252
|
0
|
254
|
254
|
281
|
280
|
280
|
280
|
280
|
285
|
289
|
294
|
302
|
304
|
304
|
304
|
305
|
326
|
326
|
326
|
|
| Retained Earnings |
225
|
358
|
314
|
2 997
|
2 977
|
3 622
|
4 753
|
6 506
|
8 279
|
10 596
|
13 030
|
15 473
|
18 938
|
22 252
|
26 288
|
35 847
|
42 621
|
41 899
|
32 420
|
14 186
|
6 201
|
|
| Additional Paid In Capital |
0
|
0
|
667
|
5 322
|
5 322
|
6 619
|
6 616
|
6 616
|
6 616
|
6 616
|
6 807
|
7 055
|
6 397
|
5 295
|
3 654
|
1 670
|
0
|
44
|
447
|
452
|
452
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
93
|
93
|
93
|
93
|
93
|
24
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
6
|
40
|
84
|
114
|
64
|
89
|
106
|
325
|
295
|
476
|
1 678
|
272
|
1 496
|
2 119
|
519
|
2 003
|
1 773
|
2 325
|
3 000
|
|
| Total Equity |
376
N/A
|
609
+62%
|
987
+62%
|
8 534
+765%
|
8 469
-1%
|
10 405
+23%
|
11 584
+11%
|
13 491
+16%
|
15 282
+13%
|
17 818
+17%
|
20 416
+15%
|
22 341
+9%
|
23 950
+7%
|
27 607
+15%
|
28 779
+4%
|
35 795
+24%
|
43 535
+22%
|
44 321
+2%
|
31 500
-29%
|
12 732
-60%
|
4 002
-69%
|
|
| Total Liabilities & Equity |
1 911
N/A
|
2 845
+49%
|
4 406
+55%
|
18 975
+331%
|
21 767
+15%
|
28 565
+31%
|
40 034
+40%
|
44 586
+11%
|
48 864
+10%
|
61 590
+26%
|
71 547
+16%
|
79 681
+11%
|
110 742
+39%
|
134 945
+22%
|
184 537
+37%
|
214 323
+16%
|
232 198
+8%
|
232 249
+0%
|
199 884
-14%
|
167 465
-16%
|
153 336
-8%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
2 500
|
2 500
|
2 500
|
2 594
|
2 594
|
2 894
|
2 893
|
2 893
|
2 893
|
2 893
|
2 946
|
2 996
|
3 054
|
3 155
|
3 173
|
3 175
|
3 178
|
3 183
|
3 418
|
3 419
|
3 419
|
|