Honworld Group Ltd
HKEX:2226
Balance Sheet
Balance Sheet Decomposition
Honworld Group Ltd
Current Assets | 803.3m |
Cash & Short-Term Investments | 10.1m |
Receivables | 112m |
Other Current Assets | 681.2m |
Non-Current Assets | 309.8m |
PP&E | 305.1m |
Intangibles | 907k |
Other Non-Current Assets | 3.9m |
Current Liabilities | 3.4B |
Accounts Payable | 57.3m |
Accrued Liabilities | 70.5m |
Other Current Liabilities | 3.3B |
Non-Current Liabilities | 8.7m |
Long-Term Debt | 2.2m |
Other Non-Current Liabilities | 6.5m |
Balance Sheet
Honworld Group Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
218
|
186
|
292
|
444
|
345
|
172
|
8
|
31
|
10
|
10
|
|
Cash Equivalents |
218
|
186
|
292
|
444
|
345
|
172
|
8
|
31
|
10
|
10
|
|
Short-Term Investments |
2
|
6
|
69
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
188
|
142
|
162
|
130
|
195
|
79
|
52
|
41
|
120
|
112
|
|
Accounts Receivables |
188
|
142
|
162
|
130
|
195
|
28
|
20
|
19
|
20
|
21
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
51
|
32
|
22
|
99
|
91
|
|
Inventory |
830
|
945
|
1 088
|
1 190
|
1 277
|
1 071
|
685
|
654
|
647
|
646
|
|
Other Current Assets |
165
|
246
|
352
|
267
|
413
|
305
|
112
|
137
|
28
|
35
|
|
Total Current Assets |
1 404
|
1 526
|
1 964
|
2 031
|
2 229
|
1 627
|
857
|
863
|
804
|
803
|
|
PP&E Net |
503
|
743
|
1 145
|
1 329
|
1 426
|
352
|
333
|
323
|
311
|
305
|
|
PP&E Gross |
503
|
743
|
1 145
|
1 329
|
1 426
|
352
|
333
|
323
|
311
|
305
|
|
Accumulated Depreciation |
27
|
54
|
86
|
124
|
166
|
129
|
155
|
181
|
209
|
236
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Long-Term Investments |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
28
|
30
|
54
|
56
|
56
|
25
|
16
|
6
|
7
|
4
|
|
Total Assets |
1 936
N/A
|
2 299
+19%
|
3 164
+38%
|
3 416
+8%
|
3 711
+9%
|
2 005
-46%
|
1 208
-40%
|
1 194
-1%
|
1 123
-6%
|
1 113
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
176
|
118
|
144
|
154
|
113
|
67
|
43
|
38
|
50
|
57
|
|
Accrued Liabilities |
6
|
14
|
16
|
14
|
76
|
180
|
221
|
216
|
175
|
70
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
309
|
570
|
777
|
893
|
933
|
1 314
|
1 409
|
1 695
|
2 209
|
2 806
|
|
Other Current Liabilities |
69
|
79
|
97
|
100
|
123
|
314
|
309
|
391
|
439
|
504
|
|
Total Current Liabilities |
560
|
782
|
1 034
|
1 160
|
1 246
|
1 875
|
1 982
|
2 340
|
2 873
|
3 438
|
|
Long-Term Debt |
109
|
74
|
72
|
62
|
98
|
114
|
87
|
66
|
3
|
2
|
|
Deferred Income Tax |
9
|
15
|
19
|
23
|
27
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
5
|
5
|
137
|
137
|
137
|
137
|
139
|
106
|
56
|
7
|
|
Total Liabilities |
682
N/A
|
875
+28%
|
1 262
+44%
|
1 382
+9%
|
1 508
+9%
|
2 126
+41%
|
2 208
+4%
|
2 512
+14%
|
2 931
+17%
|
3 447
+18%
|
|
Equity | |||||||||||
Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
525
|
693
|
900
|
1 087
|
1 288
|
997
|
1 842
|
2 161
|
2 647
|
3 172
|
|
Additional Paid In Capital |
718
|
718
|
976
|
935
|
897
|
857
|
817
|
817
|
817
|
817
|
|
Other Equity |
11
|
11
|
24
|
11
|
17
|
18
|
23
|
24
|
20
|
19
|
|
Total Equity |
1 254
N/A
|
1 423
+13%
|
1 902
+34%
|
2 034
+7%
|
2 204
+8%
|
121
N/A
|
1 000
-727%
|
1 318
-32%
|
1 808
-37%
|
2 334
-29%
|
|
Total Liabilities & Equity |
1 936
N/A
|
2 299
+19%
|
3 164
+38%
|
3 416
+8%
|
3 711
+9%
|
2 005
-46%
|
1 208
-40%
|
1 194
-1%
|
1 123
-6%
|
1 113
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
519
|
519
|
579
|
579
|
579
|
579
|
579
|
579
|
579
|
579
|