Vital Innovations Holdings Ltd
HKEX:6133
Balance Sheet
Balance Sheet Decomposition
Vital Innovations Holdings Ltd
Current Assets | 623.5m |
Cash & Short-Term Investments | 19.1m |
Receivables | 2.7m |
Other Current Assets | 601.7m |
Non-Current Assets | 1.2m |
PP&E | 1.2m |
Current Liabilities | 109.2m |
Accounts Payable | 8.6m |
Accrued Liabilities | 14.1m |
Short-Term Debt | 25.3m |
Other Current Liabilities | 61.2m |
Non-Current Liabilities | 113k |
Long-Term Debt | 173k |
Other Non-Current Liabilities | -60k |
Balance Sheet
Vital Innovations Holdings Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
0
|
10
|
41
|
45
|
42
|
23
|
51
|
54
|
27
|
38
|
|
Cash Equivalents |
0
|
10
|
41
|
45
|
42
|
23
|
51
|
54
|
27
|
38
|
|
Short-Term Investments |
0
|
0
|
420
|
431
|
670
|
678
|
0
|
0
|
0
|
0
|
|
Total Receivables |
45
|
401
|
438
|
114
|
74
|
19
|
2
|
6
|
16
|
3
|
|
Accounts Receivables |
10
|
337
|
350
|
106
|
74
|
5
|
0
|
0
|
3
|
0
|
|
Other Receivables |
36
|
64
|
88
|
9
|
0
|
14
|
2
|
6
|
14
|
3
|
|
Inventory |
69
|
124
|
124
|
27
|
41
|
27
|
5
|
27
|
18
|
8
|
|
Other Current Assets |
0
|
4
|
959
|
709
|
88
|
134
|
690
|
622
|
577
|
570
|
|
Total Current Assets |
115
|
540
|
1 982
|
1 326
|
916
|
881
|
749
|
710
|
637
|
619
|
|
PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
2
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
|
Accumulated Depreciation |
1
|
0
|
1
|
1
|
0
|
0
|
2
|
3
|
0
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
115
N/A
|
540
+370%
|
1 987
+268%
|
1 373
-31%
|
917
-33%
|
881
-4%
|
750
-15%
|
711
-5%
|
641
-10%
|
620
-3%
|
|
Liabilities | |||||||||||
Accounts Payable |
85
|
164
|
1 035
|
439
|
92
|
85
|
13
|
30
|
11
|
9
|
|
Accrued Liabilities |
3
|
17
|
20
|
21
|
24
|
14
|
15
|
14
|
15
|
14
|
|
Short-Term Debt |
0
|
0
|
16
|
0
|
19
|
3
|
21
|
20
|
12
|
7
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
|
Other Current Liabilities |
71
|
62
|
59
|
63
|
52
|
38
|
41
|
83
|
58
|
64
|
|
Total Current Liabilities |
159
|
243
|
1 130
|
522
|
187
|
141
|
90
|
148
|
97
|
96
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
159
N/A
|
243
+53%
|
1 130
+365%
|
522
-54%
|
187
-64%
|
141
-25%
|
91
-36%
|
148
+64%
|
99
-33%
|
96
-3%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
67
|
|
Retained Earnings |
44
|
44
|
478
|
457
|
0
|
343
|
337
|
240
|
219
|
201
|
|
Additional Paid In Capital |
0
|
0
|
312
|
312
|
0
|
312
|
237
|
237
|
237
|
237
|
|
Other Equity |
0
|
0
|
0
|
15
|
663
|
19
|
19
|
19
|
19
|
19
|
|
Total Equity |
44
N/A
|
297
N/A
|
857
+188%
|
851
-1%
|
730
-14%
|
740
+1%
|
660
-11%
|
562
-15%
|
542
-4%
|
524
-3%
|
|
Total Liabilities & Equity |
115
N/A
|
540
+370%
|
1 987
+268%
|
1 373
-31%
|
917
-33%
|
881
-4%
|
750
-15%
|
711
-5%
|
641
-10%
|
620
-3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
646
|
646
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|
850
|