Wison Engineering Services Co Ltd
HKEX:2236
Balance Sheet
Balance Sheet Decomposition
Wison Engineering Services Co Ltd
Current Assets | 5.5B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2.2B |
Other Current Assets | 2.1B |
Non-Current Assets | 4B |
Long-Term Investments | 253.7m |
PP&E | 3.5B |
Intangibles | 41.8m |
Other Non-Current Assets | 147.3m |
Current Liabilities | 5.2B |
Accounts Payable | 2.2B |
Short-Term Debt | 529.1m |
Other Current Liabilities | 2.5B |
Non-Current Liabilities | 1.8B |
Long-Term Debt | 576m |
Other Non-Current Liabilities | 1.2B |
Balance Sheet
Wison Engineering Services Co 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 |
542
|
1 253
|
701
|
916
|
932
|
814
|
471
|
931
|
384
|
902
|
|
Cash Equivalents |
542
|
1 253
|
701
|
916
|
932
|
814
|
471
|
931
|
384
|
902
|
|
Short-Term Investments |
0
|
10
|
12
|
6
|
0
|
113
|
1
|
0
|
213
|
238
|
|
Total Receivables |
4 273
|
4 426
|
4 162
|
4 667
|
2 301
|
1 923
|
2 573
|
3 589
|
2 853
|
2 246
|
|
Accounts Receivables |
4 258
|
4 344
|
3 935
|
3 408
|
1 951
|
1 694
|
2 456
|
3 378
|
2 682
|
2 072
|
|
Other Receivables |
16
|
82
|
227
|
1 259
|
349
|
229
|
117
|
211
|
171
|
175
|
|
Inventory |
433
|
178
|
20
|
25
|
47
|
127
|
86
|
218
|
126
|
52
|
|
Other Current Assets |
1 675
|
1 938
|
1 629
|
882
|
1 339
|
1 311
|
1 536
|
1 225
|
1 330
|
2 038
|
|
Total Current Assets |
6 923
|
7 806
|
6 525
|
6 496
|
4 618
|
4 288
|
4 666
|
5 963
|
4 906
|
5 477
|
|
PP&E Net |
1 211
|
1 028
|
984
|
917
|
878
|
1 017
|
3 685
|
3 599
|
3 566
|
3 540
|
|
PP&E Gross |
1 211
|
1 028
|
984
|
917
|
878
|
1 017
|
3 685
|
3 599
|
3 566
|
3 540
|
|
Accumulated Depreciation |
226
|
235
|
267
|
255
|
301
|
341
|
111
|
117
|
120
|
111
|
|
Intangible Assets |
13
|
10
|
7
|
4
|
32
|
32
|
27
|
25
|
22
|
26
|
|
Goodwill |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
Long-Term Investments |
16
|
16
|
15
|
14
|
13
|
330
|
409
|
466
|
292
|
254
|
|
Other Long-Term Assets |
561
|
291
|
174
|
166
|
192
|
39
|
56
|
30
|
142
|
147
|
|
Other Assets |
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
Total Assets |
8 740
N/A
|
9 167
+5%
|
7 721
-16%
|
7 613
-1%
|
5 749
-24%
|
5 721
0%
|
8 858
+55%
|
10 098
+14%
|
8 944
-11%
|
9 460
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
3 941
|
3 335
|
3 034
|
3 516
|
2 550
|
2 051
|
2 430
|
3 307
|
2 269
|
2 183
|
|
Accrued Liabilities |
7
|
9
|
13
|
88
|
51
|
108
|
41
|
57
|
134
|
36
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 188
|
529
|
|
Current Portion of Long-Term Debt |
540
|
230
|
427
|
313
|
246
|
309
|
955
|
1 190
|
8
|
12
|
|
Other Current Liabilities |
2 441
|
3 440
|
2 058
|
1 312
|
1 141
|
988
|
1 213
|
1 162
|
1 199
|
2 428
|
|
Total Current Liabilities |
6 929
|
7 014
|
5 532
|
5 230
|
3 988
|
3 456
|
4 639
|
5 715
|
4 798
|
5 188
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
456
|
20
|
3
|
24
|
576
|
|
Deferred Income Tax |
23
|
24
|
26
|
18
|
6
|
1
|
404
|
393
|
398
|
399
|
|
Minority Interest |
119
|
192
|
195
|
176
|
0
|
0
|
0
|
1
|
12
|
15
|
|
Other Liabilities |
2
|
5
|
5
|
5
|
5
|
4
|
4
|
341
|
1 149
|
848
|
|
Total Liabilities |
7 073
N/A
|
7 236
+2%
|
5 758
-20%
|
5 430
-6%
|
4 000
-26%
|
3 917
-2%
|
5 066
+29%
|
6 451
+27%
|
6 355
-1%
|
6 996
+10%
|
|
Equity | |||||||||||
Common Stock |
330
|
330
|
330
|
330
|
330
|
331
|
331
|
331
|
331
|
331
|
|
Retained Earnings |
483
|
743
|
753
|
999
|
546
|
604
|
331
|
361
|
841
|
970
|
|
Additional Paid In Capital |
846
|
846
|
846
|
851
|
861
|
869
|
869
|
869
|
869
|
869
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
9
|
2 265
|
2 095
|
2 234
|
2 242
|
|
Other Equity |
8
|
12
|
33
|
3
|
12
|
10
|
4
|
8
|
5
|
8
|
|
Total Equity |
1 667
N/A
|
1 931
+16%
|
1 962
+2%
|
2 183
+11%
|
1 750
-20%
|
1 804
+3%
|
3 792
+110%
|
3 648
-4%
|
2 588
-29%
|
2 463
-5%
|
|
Total Liabilities & Equity |
8 740
N/A
|
9 167
+5%
|
7 721
-16%
|
7 613
-1%
|
5 749
-24%
|
5 721
0%
|
8 858
+55%
|
10 098
+14%
|
8 944
-11%
|
9 460
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4 065
|
4 065
|
4 065
|
4 067
|
4 071
|
4 074
|
4 074
|
4 074
|
4 074
|
4 074
|