Dalipal Holdings Ltd
HKEX:1921
Balance Sheet
Balance Sheet Decomposition
Dalipal Holdings Ltd
Dalipal Holdings Ltd
Balance Sheet
Dalipal Holdings Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
120
|
395
|
391
|
811
|
416
|
552
|
465
|
433
|
412
|
|
| Cash |
120
|
395
|
391
|
811
|
416
|
552
|
465
|
433
|
412
|
|
| Total Receivables |
287
|
576
|
704
|
988
|
816
|
1 519
|
1 096
|
1 273
|
1 296
|
|
| Accounts Receivables |
243
|
559
|
634
|
915
|
753
|
1 519
|
493
|
576
|
457
|
|
| Other Receivables |
44
|
17
|
70
|
73
|
64
|
1
|
603
|
697
|
839
|
|
| Inventory |
260
|
375
|
420
|
441
|
495
|
780
|
754
|
576
|
803
|
|
| Other Current Assets |
22
|
46
|
41
|
26
|
19
|
27
|
40
|
148
|
100
|
|
| Total Current Assets |
688
|
1 392
|
1 556
|
2 265
|
1 747
|
2 878
|
2 355
|
2 349
|
2 541
|
|
| PP&E Net |
1 131
|
1 145
|
1 561
|
1 973
|
1 923
|
1 874
|
1 831
|
1 782
|
1 968
|
|
| PP&E Gross |
1 131
|
1 145
|
1 561
|
1 973
|
1 923
|
1 874
|
1 831
|
1 782
|
1 968
|
|
| Accumulated Depreciation |
454
|
519
|
586
|
639
|
736
|
858
|
985
|
1 117
|
1 253
|
|
| Other Long-Term Assets |
45
|
5
|
0
|
5
|
19
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 864
N/A
|
2 542
+36%
|
3 117
+23%
|
4 242
+36%
|
3 689
-13%
|
4 751
+29%
|
4 186
-12%
|
4 130
-1%
|
4 509
+9%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
298
|
407
|
396
|
281
|
319
|
693
|
561
|
725
|
838
|
|
| Accrued Liabilities |
3
|
5
|
13
|
12
|
7
|
14
|
64
|
19
|
11
|
|
| Short-Term Debt |
351
|
640
|
891
|
1 316
|
1 034
|
1 465
|
981
|
768
|
1 097
|
|
| Current Portion of Long-Term Debt |
155
|
102
|
454
|
46
|
445
|
353
|
199
|
412
|
423
|
|
| Other Current Liabilities |
85
|
136
|
290
|
188
|
162
|
209
|
183
|
123
|
113
|
|
| Total Current Liabilities |
893
|
1 289
|
2 044
|
1 844
|
1 967
|
2 735
|
1 988
|
2 047
|
2 482
|
|
| Long-Term Debt |
316
|
366
|
310
|
841
|
443
|
651
|
769
|
595
|
697
|
|
| Deferred Income Tax |
0
|
0
|
0
|
13
|
0
|
6
|
12
|
16
|
6
|
|
| Minority Interest |
0
|
0
|
7
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
18
|
16
|
14
|
13
|
11
|
9
|
|
| Total Liabilities |
1 210
N/A
|
1 656
+37%
|
2 362
+43%
|
2 727
+15%
|
2 426
-11%
|
3 405
+40%
|
2 782
-18%
|
2 669
-4%
|
3 194
+20%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
134
|
134
|
134
|
134
|
135
|
135
|
|
| Retained Earnings |
194
|
421
|
267
|
588
|
969
|
1 053
|
1 207
|
1 346
|
1 277
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
295
|
159
|
160
|
119
|
69
|
20
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
78
|
99
|
|
| Other Equity |
460
|
465
|
488
|
498
|
0
|
2
|
7
|
11
|
17
|
|
| Total Equity |
654
N/A
|
886
+35%
|
755
-15%
|
1 515
+101%
|
1 263
-17%
|
1 347
+7%
|
1 404
+4%
|
1 461
+4%
|
1 315
-10%
|
|
| Total Liabilities & Equity |
1 864
N/A
|
2 542
+36%
|
3 117
+23%
|
4 242
+36%
|
3 689
-13%
|
4 751
+29%
|
4 186
-12%
|
4 130
-1%
|
4 509
+9%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 200
|
1 200
|
1 200
|
1 500
|
1 500
|
1 501
|
1 498
|
1 470
|
1 466
|
|