Fullshare Holdings Ltd
HKEX:607
Balance Sheet
Balance Sheet Decomposition
Fullshare Holdings Ltd
Fullshare Holdings Ltd
Balance Sheet
Fullshare Holdings Ltd
| 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 |
116
|
369
|
1 241
|
3 864
|
5 222
|
2 537
|
2 797
|
2 491
|
3 473
|
4 534
|
5 694
|
3 965
|
|
| Cash |
116
|
369
|
1 241
|
3 864
|
5 222
|
2 537
|
2 797
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 491
|
3 473
|
4 534
|
5 694
|
3 965
|
|
| Short-Term Investments |
0
|
30
|
1 598
|
5 537
|
7 242
|
7 946
|
4 675
|
4 818
|
4 178
|
5 345
|
2 311
|
3 508
|
|
| Total Receivables |
49
|
129
|
1 670
|
7 780
|
9 736
|
8 537
|
7 966
|
6 826
|
7 591
|
9 600
|
11 059
|
7 984
|
|
| Accounts Receivables |
0
|
77
|
263
|
7 270
|
6 650
|
4 634
|
2 465
|
3 161
|
4 472
|
7 128
|
8 525
|
6 181
|
|
| Other Receivables |
0
|
51
|
1 407
|
510
|
3 086
|
3 903
|
5 501
|
3 665
|
3 119
|
2 472
|
2 534
|
1 803
|
|
| Inventory |
1 286
|
3 163
|
3 442
|
5 190
|
3 788
|
3 967
|
3 333
|
4 843
|
6 135
|
7 583
|
6 601
|
6 056
|
|
| Other Current Assets |
6
|
529
|
606
|
6 106
|
5 642
|
4 980
|
3 033
|
3 039
|
3 375
|
6 897
|
5 600
|
3 236
|
|
| Total Current Assets |
1 457
|
4 219
|
8 556
|
28 477
|
31 631
|
27 967
|
21 804
|
22 017
|
24 752
|
33 959
|
31 264
|
24 749
|
|
| PP&E Net |
3
|
346
|
362
|
6 558
|
5 664
|
5 312
|
7 394
|
6 933
|
7 710
|
9 874
|
12 218
|
12 116
|
|
| PP&E Gross |
3
|
346
|
362
|
6 558
|
5 664
|
5 312
|
7 394
|
6 933
|
7 710
|
9 874
|
12 218
|
12 116
|
|
| Accumulated Depreciation |
2
|
94
|
109
|
4 030
|
4 295
|
4 171
|
4 673
|
5 220
|
5 977
|
6 350
|
6 892
|
7 503
|
|
| Intangible Assets |
0
|
0
|
4
|
885
|
678
|
587
|
506
|
430
|
359
|
289
|
219
|
139
|
|
| Goodwill |
0
|
1
|
1
|
1 667
|
2 048
|
2 043
|
2 089
|
1 913
|
1 880
|
1 504
|
1 504
|
1 504
|
|
| Note Receivable |
0
|
390
|
13
|
410
|
399
|
190
|
60
|
3
|
48
|
296
|
285
|
242
|
|
| Long-Term Investments |
6
|
6
|
346
|
8 071
|
12 204
|
12 391
|
11 182
|
11 556
|
10 027
|
8 237
|
7 690
|
5 632
|
|
| Other Long-Term Assets |
0
|
55
|
84
|
2 344
|
1 800
|
1 568
|
757
|
712
|
824
|
1 072
|
1 331
|
666
|
|
| Other Assets |
0
|
1
|
1
|
1 667
|
2 048
|
2 043
|
2 089
|
1 913
|
1 880
|
1 504
|
1 504
|
1 504
|
|
| Total Assets |
1 465
N/A
|
5 017
+242%
|
9 366
+87%
|
48 413
+417%
|
54 424
+12%
|
50 057
-8%
|
43 792
-13%
|
43 564
-1%
|
45 600
+5%
|
55 230
+21%
|
54 510
-1%
|
45 048
-17%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
30
|
217
|
502
|
6 871
|
6 815
|
6 520
|
6 090
|
6 798
|
7 015
|
10 388
|
7 625
|
9 407
|
|
| Accrued Liabilities |
147
|
147
|
582
|
1 299
|
1 173
|
1 235
|
1 245
|
1 201
|
1 414
|
1 657
|
1 916
|
1 222
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 798
|
4 253
|
3 821
|
1 817
|
1 191
|
|
| Current Portion of Long-Term Debt |
155
|
995
|
814
|
6 257
|
8 689
|
7 020
|
7 162
|
2 267
|
3 151
|
4 795
|
7 893
|
5 217
|
|
| Other Current Liabilities |
530
|
1 234
|
1 580
|
2 931
|
3 055
|
3 850
|
3 513
|
5 359
|
7 315
|
9 521
|
10 260
|
5 056
|
|
| Total Current Liabilities |
862
|
2 447
|
3 478
|
17 357
|
19 731
|
18 625
|
18 010
|
18 423
|
23 148
|
30 182
|
29 511
|
22 092
|
|
| Long-Term Debt |
798
|
10
|
171
|
2 758
|
5 284
|
5 864
|
3 435
|
2 569
|
2 245
|
4 326
|
4 786
|
5 538
|
|
| Deferred Income Tax |
0
|
24
|
378
|
1 890
|
2 120
|
1 528
|
1 137
|
1 182
|
1 162
|
1 184
|
1 175
|
878
|
|
| Minority Interest |
28
|
243
|
236
|
3 775
|
3 212
|
3 205
|
3 259
|
3 621
|
3 815
|
6 081
|
6 534
|
6 701
|
|
| Other Liabilities |
0
|
44
|
21
|
94
|
86
|
138
|
342
|
593
|
1 049
|
1 418
|
1 600
|
1 937
|
|
| Total Liabilities |
1 688
N/A
|
2 767
+64%
|
4 284
+55%
|
25 874
+504%
|
30 432
+18%
|
29 361
-4%
|
26 184
-11%
|
26 389
+1%
|
31 420
+19%
|
43 191
+37%
|
43 606
+1%
|
37 145
-15%
|
|
| Equity | |||||||||||||
| Common Stock |
439
|
108
|
125
|
161
|
161
|
161
|
161
|
161
|
161
|
220
|
270
|
270
|
|
| Retained Earnings |
272
|
1 490
|
1 582
|
4 275
|
6 514
|
3 424
|
461
|
190
|
2 452
|
4 891
|
5 875
|
8 669
|
|
| Additional Paid In Capital |
0
|
619
|
3 316
|
17 668
|
17 372
|
17 076
|
17 072
|
17 072
|
17 072
|
17 637
|
17 761
|
17 761
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
164
|
21
|
241
|
319
|
448
|
661
|
891
|
1 164
|
1 210
|
|
| Other Equity |
390
|
33
|
59
|
270
|
35
|
275
|
233
|
201
|
61
|
35
|
88
|
249
|
|
| Total Equity |
223
N/A
|
2 249
N/A
|
5 082
+126%
|
22 538
+343%
|
23 991
+6%
|
20 696
-14%
|
17 609
-15%
|
17 176
-2%
|
14 181
-17%
|
12 039
-15%
|
10 904
-9%
|
7 903
-28%
|
|
| Total Liabilities & Equity |
1 465
N/A
|
5 017
+242%
|
9 366
+87%
|
48 413
+417%
|
54 424
+12%
|
50 057
-8%
|
43 792
-13%
|
43 564
-1%
|
45 600
+5%
|
55 230
+21%
|
54 510
-1%
|
45 048
-17%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
2 110
|
13 570
|
15 638
|
19 729
|
19 729
|
19 729
|
19 705
|
394
|
394
|
531
|
637
|
637
|
|