Nameson Holdings Ltd
HKEX:1982
Balance Sheet
Balance Sheet Decomposition
Nameson Holdings Ltd
Nameson Holdings Ltd
Balance Sheet
Nameson Holdings Ltd
| 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 |
258
|
306
|
334
|
222
|
643
|
1 009
|
415
|
713
|
793
|
611
|
717
|
717
|
431
|
|
| Cash Equivalents |
258
|
306
|
334
|
222
|
643
|
1 009
|
415
|
713
|
793
|
611
|
717
|
717
|
431
|
|
| Short-Term Investments |
1
|
1
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
298
|
407
|
416
|
43
|
105
|
149
|
154
|
182
|
147
|
146
|
133
|
167
|
153
|
|
| Accounts Receivables |
295
|
402
|
416
|
43
|
105
|
149
|
141
|
164
|
144
|
146
|
133
|
167
|
153
|
|
| Other Receivables |
4
|
5
|
0
|
0
|
0
|
0
|
12
|
18
|
3
|
0
|
0
|
0
|
0
|
|
| Inventory |
511
|
537
|
476
|
422
|
418
|
812
|
1 111
|
806
|
722
|
1 161
|
1 032
|
911
|
1 208
|
|
| Other Current Assets |
70
|
53
|
43
|
40
|
56
|
155
|
405
|
340
|
125
|
125
|
165
|
254
|
436
|
|
| Total Current Assets |
1 139
|
1 304
|
1 269
|
727
|
1 272
|
2 126
|
2 084
|
2 041
|
1 786
|
2 043
|
2 047
|
2 049
|
2 228
|
|
| PP&E Net |
965
|
825
|
875
|
848
|
1 228
|
1 943
|
2 088
|
2 513
|
2 601
|
2 516
|
2 115
|
2 076
|
2 232
|
|
| PP&E Gross |
965
|
825
|
875
|
848
|
1 228
|
1 943
|
2 088
|
2 513
|
2 601
|
2 516
|
2 115
|
2 076
|
2 232
|
|
| Accumulated Depreciation |
1 008
|
1 153
|
1 323
|
1 429
|
1 572
|
1 531
|
1 717
|
1 764
|
1 753
|
2 081
|
2 393
|
2 152
|
2 035
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
106
|
65
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
494
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
| Long-Term Investments |
117
|
119
|
157
|
142
|
147
|
159
|
164
|
177
|
183
|
186
|
192
|
200
|
211
|
|
| Other Long-Term Assets |
37
|
39
|
84
|
95
|
85
|
155
|
223
|
95
|
85
|
70
|
75
|
124
|
100
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
494
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 258
N/A
|
2 287
+1%
|
2 385
+4%
|
1 812
-24%
|
2 732
+51%
|
4 984
+82%
|
4 624
-7%
|
4 826
+4%
|
4 656
-4%
|
4 814
+3%
|
4 429
-8%
|
4 448
+0%
|
4 779
+7%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
204
|
167
|
141
|
128
|
175
|
209
|
313
|
390
|
314
|
416
|
363
|
335
|
401
|
|
| Accrued Liabilities |
99
|
65
|
67
|
60
|
54
|
100
|
86
|
90
|
87
|
89
|
95
|
88
|
88
|
|
| Short-Term Debt |
457
|
532
|
278
|
269
|
189
|
658
|
633
|
26
|
0
|
0
|
0
|
0
|
100
|
|
| Current Portion of Long-Term Debt |
265
|
159
|
486
|
416
|
227
|
544
|
373
|
543
|
1 064
|
330
|
482
|
396
|
278
|
|
| Other Current Liabilities |
59
|
130
|
148
|
111
|
136
|
172
|
236
|
252
|
316
|
388
|
392
|
442
|
546
|
|
| Total Current Liabilities |
1 084
|
1 052
|
1 120
|
983
|
781
|
1 683
|
1 640
|
1 302
|
1 781
|
1 222
|
1 332
|
1 261
|
1 413
|
|
| Long-Term Debt |
28
|
34
|
143
|
171
|
379
|
836
|
925
|
1 425
|
456
|
988
|
618
|
579
|
719
|
|
| Deferred Income Tax |
0
|
0
|
1
|
0
|
2
|
16
|
11
|
3
|
2
|
2
|
0
|
5
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
103
|
123
|
175
|
194
|
203
|
216
|
266
|
|
| Other Liabilities |
2
|
32
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
4
|
|
| Total Liabilities |
1 114
N/A
|
1 118
+0%
|
1 264
+13%
|
1 154
-9%
|
1 162
+1%
|
2 536
+118%
|
2 680
+6%
|
2 852
+6%
|
2 414
-15%
|
2 406
0%
|
2 154
-10%
|
2 065
-4%
|
2 407
+17%
|
|
| Equity | ||||||||||||||
| Common Stock |
332
|
337
|
337
|
0
|
21
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
|
| Retained Earnings |
659
|
679
|
625
|
539
|
1 438
|
2 223
|
1 834
|
1 896
|
2 124
|
2 264
|
2 248
|
2 380
|
2 419
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
153
|
153
|
159
|
118
|
111
|
202
|
87
|
55
|
95
|
122
|
4
|
19
|
70
|
|
| Total Equity |
1 144
N/A
|
1 169
+2%
|
1 121
-4%
|
657
-41%
|
1 570
+139%
|
2 448
+56%
|
1 944
-21%
|
1 974
+2%
|
2 241
+14%
|
2 408
+7%
|
2 275
-6%
|
2 383
+5%
|
2 372
0%
|
|
| Total Liabilities & Equity |
2 258
N/A
|
2 287
+1%
|
2 385
+4%
|
1 812
-24%
|
2 732
+51%
|
4 984
+82%
|
4 624
-7%
|
4 826
+4%
|
4 656
-4%
|
4 814
+3%
|
4 429
-8%
|
4 448
+0%
|
4 779
+7%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
1 500
|
1 500
|
1 500
|
2 075
|
2 075
|
2 279
|
2 279
|
2 279
|
2 279
|
2 279
|
2 279
|
2 279
|
2 279
|
|