Kidztech Holdings Ltd
HKEX:6918
Balance Sheet
Balance Sheet Decomposition
Kidztech Holdings Ltd
Current Assets | 563.2m |
Cash & Short-Term Investments | 30.6m |
Receivables | 389.9m |
Other Current Assets | 142.7m |
Non-Current Assets | 208.6m |
PP&E | 168.6m |
Intangibles | 179k |
Other Non-Current Assets | 39.8m |
Current Liabilities | 381.5m |
Accounts Payable | 106.9m |
Accrued Liabilities | 38m |
Short-Term Debt | 134.5m |
Other Current Liabilities | 102.1m |
Non-Current Liabilities | 3.5m |
Long-Term Debt | 793k |
Other Non-Current Liabilities | 2.7m |
Balance Sheet
Kidztech Holdings Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash & Cash Equivalents |
31
|
159
|
189
|
117
|
132
|
287
|
6
|
|
Cash Equivalents |
31
|
159
|
189
|
117
|
132
|
287
|
6
|
|
Total Receivables |
37
|
64
|
90
|
14
|
33
|
73
|
378
|
|
Accounts Receivables |
35
|
62
|
89
|
60
|
78
|
117
|
328
|
|
Other Receivables |
2
|
2
|
1
|
47
|
45
|
44
|
51
|
|
Inventory |
22
|
32
|
31
|
65
|
50
|
23
|
11
|
|
Other Current Assets |
36
|
17
|
21
|
103
|
176
|
137
|
123
|
|
Total Current Assets |
126
|
273
|
330
|
298
|
392
|
520
|
519
|
|
PP&E Net |
65
|
145
|
175
|
166
|
210
|
200
|
178
|
|
PP&E Gross |
65
|
145
|
175
|
166
|
210
|
200
|
178
|
|
Accumulated Depreciation |
17
|
34
|
53
|
73
|
73
|
93
|
107
|
|
Intangible Assets |
5
|
5
|
5
|
7
|
7
|
3
|
0
|
|
Other Long-Term Assets |
61
|
53
|
61
|
53
|
62
|
59
|
40
|
|
Total Assets |
257
N/A
|
477
+85%
|
571
+20%
|
525
-8%
|
671
+28%
|
781
+16%
|
737
-6%
|
|
Liabilities | ||||||||
Accounts Payable |
10
|
14
|
21
|
25
|
19
|
82
|
61
|
|
Accrued Liabilities |
6
|
10
|
10
|
21
|
28
|
21
|
26
|
|
Short-Term Debt |
49
|
90
|
140
|
143
|
156
|
155
|
140
|
|
Current Portion of Long-Term Debt |
2
|
4
|
3
|
3
|
3
|
5
|
3
|
|
Other Current Liabilities |
34
|
13
|
22
|
25
|
31
|
66
|
103
|
|
Total Current Liabilities |
101
|
130
|
197
|
217
|
236
|
329
|
333
|
|
Long-Term Debt |
3
|
3
|
2
|
0
|
5
|
6
|
2
|
|
Deferred Income Tax |
2
|
2
|
2
|
3
|
2
|
4
|
2
|
|
Minority Interest |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
2
|
4
|
5
|
5
|
3
|
1
|
1
|
|
Total Liabilities |
108
N/A
|
145
+35%
|
204
+41%
|
224
+9%
|
247
+10%
|
339
+37%
|
338
0%
|
|
Equity | ||||||||
Common Stock |
65
|
78
|
78
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
84
|
256
|
288
|
299
|
323
|
341
|
265
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
101
|
101
|
101
|
|
Other Equity |
1
|
2
|
0
|
2
|
1
|
1
|
32
|
|
Total Equity |
150
N/A
|
332
+122%
|
366
+10%
|
301
-18%
|
424
+41%
|
442
+4%
|
398
-10%
|
|
Total Liabilities & Equity |
257
N/A
|
477
+85%
|
571
+20%
|
525
-8%
|
671
+28%
|
781
+16%
|
737
-6%
|
|
Shares Outstanding | ||||||||
Common Shares Outstanding |
432
|
432
|
432
|
432
|
521
|
521
|
521
|