Artgo Holdings Ltd
HKEX:3313
Balance Sheet
Balance Sheet Decomposition
Artgo Holdings Ltd
Artgo Holdings Ltd
Balance Sheet
Artgo Holdings Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
2
|
201
|
883
|
967
|
861
|
61
|
29
|
100
|
85
|
20
|
23
|
16
|
101
|
16
|
|
| Cash |
2
|
201
|
883
|
967
|
861
|
61
|
29
|
100
|
85
|
20
|
23
|
16
|
101
|
16
|
|
| Total Receivables |
17
|
6
|
19
|
75
|
209
|
123
|
451
|
282
|
222
|
67
|
64
|
70
|
75
|
74
|
|
| Accounts Receivables |
0
|
0
|
16
|
62
|
63
|
23
|
433
|
277
|
173
|
61
|
26
|
29
|
25
|
19
|
|
| Other Receivables |
17
|
5
|
4
|
13
|
145
|
100
|
18
|
6
|
50
|
7
|
37
|
41
|
50
|
55
|
|
| Inventory |
6
|
28
|
61
|
70
|
73
|
179
|
129
|
54
|
29
|
57
|
60
|
44
|
19
|
24
|
|
| Other Current Assets |
0
|
4
|
7
|
63
|
47
|
213
|
52
|
39
|
138
|
143
|
68
|
68
|
72
|
75
|
|
| Total Current Assets |
25
|
238
|
971
|
1 175
|
1 189
|
576
|
662
|
476
|
474
|
288
|
214
|
197
|
267
|
189
|
|
| PP&E Net |
4
|
15
|
41
|
48
|
65
|
61
|
131
|
235
|
611
|
697
|
741
|
753
|
692
|
671
|
|
| PP&E Gross |
4
|
15
|
41
|
48
|
65
|
61
|
131
|
235
|
611
|
697
|
741
|
753
|
692
|
671
|
|
| Accumulated Depreciation |
0
|
2
|
5
|
10
|
17
|
23
|
37
|
50
|
57
|
87
|
127
|
143
|
141
|
155
|
|
| Intangible Assets |
22
|
22
|
77
|
77
|
192
|
1 023
|
1 011
|
658
|
658
|
663
|
662
|
597
|
315
|
80
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
2
|
11
|
2
|
2
|
481
|
157
|
90
|
79
|
23
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
98
|
470
|
466
|
654
|
570
|
115
|
110
|
58
|
56
|
|
| Other Long-Term Assets |
0
|
4
|
13
|
36
|
38
|
39
|
384
|
375
|
13
|
11
|
5
|
5
|
4
|
4
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
51
N/A
|
281
+447%
|
1 113
+297%
|
1 340
+20%
|
1 486
+11%
|
2 278
+53%
|
2 833
+24%
|
2 301
-19%
|
2 492
+8%
|
2 251
-10%
|
1 739
-23%
|
1 661
-4%
|
1 336
-20%
|
1 000
-25%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
0
|
4
|
23
|
130
|
27
|
10
|
64
|
42
|
58
|
35
|
16
|
23
|
21
|
23
|
|
| Accrued Liabilities |
0
|
2
|
10
|
0
|
0
|
0
|
0
|
0
|
16
|
30
|
50
|
38
|
41
|
60
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
26
|
28
|
115
|
126
|
128
|
198
|
174
|
223
|
215
|
39
|
25
|
26
|
64
|
25
|
|
| Other Current Liabilities |
11
|
258
|
63
|
63
|
255
|
248
|
275
|
191
|
102
|
94
|
91
|
93
|
44
|
55
|
|
| Total Current Liabilities |
38
|
292
|
211
|
333
|
410
|
456
|
513
|
456
|
391
|
198
|
183
|
179
|
171
|
164
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
225
|
184
|
270
|
374
|
262
|
320
|
275
|
201
|
|
| Deferred Income Tax |
3
|
3
|
3
|
3
|
2
|
2
|
12
|
12
|
3
|
8
|
8
|
9
|
9
|
9
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
318
|
317
|
98
|
93
|
93
|
93
|
93
|
93
|
94
|
|
| Other Liabilities |
0
|
1
|
38
|
36
|
27
|
19
|
22
|
20
|
21
|
22
|
23
|
24
|
25
|
26
|
|
| Total Liabilities |
41
N/A
|
297
+627%
|
252
-15%
|
372
+48%
|
440
+18%
|
800
+82%
|
1 090
+36%
|
770
-29%
|
778
+1%
|
695
-11%
|
569
-18%
|
625
+10%
|
573
-8%
|
493
-14%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
11
|
10
|
10
|
15
|
18
|
23
|
26
|
34
|
37
|
45
|
167
|
11
|
|
| Retained Earnings |
11
|
16
|
16
|
90
|
168
|
163
|
172
|
194
|
288
|
518
|
936
|
1 093
|
1 489
|
1 774
|
|
| Additional Paid In Capital |
0
|
0
|
867
|
867
|
867
|
1 300
|
1 553
|
1 701
|
1 975
|
2 039
|
2 069
|
2 085
|
2 086
|
2 271
|
|
| Total Equity |
11
N/A
|
16
N/A
|
861
N/A
|
967
+12%
|
1 046
+8%
|
1 479
+41%
|
1 743
+18%
|
1 530
-12%
|
1 714
+12%
|
1 555
-9%
|
1 170
-25%
|
1 037
-11%
|
764
-26%
|
507
-34%
|
|
| Total Liabilities & Equity |
51
N/A
|
281
+447%
|
1 113
+297%
|
1 340
+20%
|
1 486
+11%
|
2 278
+53%
|
2 833
+24%
|
2 301
-19%
|
2 492
+8%
|
2 251
-10%
|
1 739
-23%
|
1 661
-4%
|
1 336
-20%
|
1 000
-25%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
1 000
|
1 000
|
1 333
|
1 333
|
1 333
|
96
|
112
|
138
|
158
|
205
|
222
|
267
|
926
|
1 185
|
|