China New Higher Education Group Ltd
HKEX:2001
Balance Sheet
Balance Sheet Decomposition
China New Higher Education Group Ltd
China New Higher Education Group Ltd
Balance Sheet
China New Higher Education Group Ltd
| Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
608
|
776
|
1 081
|
855
|
1 380
|
788
|
|
| Cash Equivalents |
608
|
776
|
1 081
|
855
|
1 380
|
788
|
|
| Short-Term Investments |
118
|
120
|
23
|
49
|
11
|
41
|
|
| Total Receivables |
57
|
92
|
48
|
45
|
29
|
31
|
|
| Accounts Receivables |
0
|
0
|
11
|
15
|
4
|
1
|
|
| Other Receivables |
0
|
0
|
37
|
30
|
25
|
30
|
|
| Other Current Assets |
354
|
354
|
324
|
244
|
921
|
496
|
|
| Total Current Assets |
1 138
|
1 342
|
1 476
|
1 193
|
2 340
|
1 356
|
|
| PP&E Net |
3 569
|
4 931
|
5 993
|
6 519
|
7 050
|
7 572
|
|
| PP&E Gross |
3 569
|
4 931
|
5 993
|
6 519
|
7 050
|
7 572
|
|
| Accumulated Depreciation |
379
|
513
|
658
|
837
|
1 054
|
1 295
|
|
| Intangible Assets |
23
|
62
|
76
|
83
|
89
|
93
|
|
| Goodwill |
242
|
372
|
752
|
752
|
752
|
752
|
|
| Long-Term Investments |
214
|
349
|
532
|
402
|
393
|
383
|
|
| Other Long-Term Assets |
672
|
877
|
243
|
293
|
393
|
614
|
|
| Other Assets |
242
|
372
|
752
|
752
|
752
|
752
|
|
| Total Assets |
5 857
N/A
|
7 932
+35%
|
9 073
+14%
|
9 243
+2%
|
11 017
+19%
|
10 769
-2%
|
|
| Liabilities | |||||||
| Accrued Liabilities |
120
|
83
|
100
|
98
|
133
|
202
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
728
|
1 221
|
1 135
|
1 160
|
1 490
|
828
|
|
| Other Current Liabilities |
1 210
|
1 305
|
1 929
|
2 399
|
2 710
|
2 483
|
|
| Total Current Liabilities |
2 058
|
2 609
|
3 163
|
3 656
|
4 333
|
3 512
|
|
| Long-Term Debt |
1 168
|
1 788
|
2 198
|
1 558
|
2 015
|
1 786
|
|
| Deferred Income Tax |
96
|
142
|
222
|
185
|
195
|
168
|
|
| Minority Interest |
183
|
180
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
33
|
201
|
313
|
310
|
363
|
348
|
|
| Total Liabilities |
3 537
N/A
|
4 920
+39%
|
5 896
+20%
|
5 710
-3%
|
6 905
+21%
|
5 814
-16%
|
|
| Equity | |||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
1 404
|
1 855
|
2 079
|
2 453
|
3 060
|
3 528
|
|
| Additional Paid In Capital |
1 002
|
1 208
|
1 153
|
1 132
|
1 122
|
1 472
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
8
|
0
|
|
| Other Equity |
87
|
51
|
57
|
54
|
63
|
47
|
|
| Total Equity |
2 320
N/A
|
3 012
+30%
|
3 177
+5%
|
3 533
+11%
|
4 112
+16%
|
4 954
+20%
|
|
| Total Liabilities & Equity |
5 857
N/A
|
7 932
+35%
|
9 073
+14%
|
9 243
+2%
|
11 017
+19%
|
10 769
-2%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
1 970
|
2 027
|
1 997
|
1 988
|
1 974
|
1 972
|
|