Skyworth Group Ltd
HKEX:751
Balance Sheet
Balance Sheet Decomposition
Skyworth Group Ltd
Skyworth Group Ltd
Balance Sheet
Skyworth Group Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
3 314
|
4 806
|
8 214
|
10 611
|
9 054
|
9 114
|
8 348
|
|
| Cash |
3 314
|
4 806
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
8 214
|
10 611
|
9 054
|
9 114
|
8 348
|
|
| Short-Term Investments |
195
|
133
|
607
|
1 538
|
1 042
|
712
|
1 113
|
|
| Total Receivables |
20 609
|
17 116
|
17 049
|
16 018
|
13 125
|
14 568
|
15 999
|
|
| Accounts Receivables |
9 474
|
9 430
|
9 162
|
9 146
|
8 066
|
9 133
|
9 897
|
|
| Other Receivables |
11 135
|
7 686
|
7 887
|
6 872
|
5 059
|
5 435
|
6 102
|
|
| Inventory |
7 880
|
9 552
|
11 480
|
14 145
|
17 598
|
17 924
|
19 746
|
|
| Other Current Assets |
766
|
1 758
|
2 258
|
2 738
|
5 607
|
4 359
|
4 516
|
|
| Total Current Assets |
32 764
|
33 365
|
39 608
|
45 050
|
46 426
|
46 677
|
49 722
|
|
| PP&E Net |
6 931
|
9 835
|
8 405
|
9 584
|
10 853
|
12 724
|
13 154
|
|
| PP&E Gross |
6 931
|
9 835
|
8 405
|
9 584
|
10 853
|
12 724
|
13 154
|
|
| Accumulated Depreciation |
3 247
|
3 922
|
3 905
|
4 531
|
5 064
|
5 574
|
6 225
|
|
| Intangible Assets |
92
|
91
|
99
|
100
|
101
|
104
|
124
|
|
| Goodwill |
384
|
410
|
447
|
465
|
467
|
473
|
430
|
|
| Note Receivable |
41
|
585
|
598
|
25
|
289
|
565
|
1 094
|
|
| Long-Term Investments |
2 062
|
2 747
|
4 028
|
4 665
|
5 094
|
5 599
|
4 429
|
|
| Other Long-Term Assets |
2 886
|
505
|
499
|
992
|
1 180
|
1 019
|
1 055
|
|
| Other Assets |
384
|
410
|
447
|
465
|
467
|
473
|
430
|
|
| Total Assets |
45 160
N/A
|
47 538
+5%
|
53 684
+13%
|
60 881
+13%
|
64 410
+6%
|
67 161
+4%
|
70 008
+4%
|
|
| Liabilities | ||||||||
| Accounts Payable |
6 635
|
6 559
|
11 899
|
11 869
|
12 470
|
15 935
|
42 865
|
|
| Accrued Liabilities |
1 959
|
2 305
|
2 836
|
3 216
|
4 016
|
4 174
|
4 947
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
5 590
|
9 159
|
7 455
|
9 025
|
9 450
|
8 292
|
9 428
|
|
| Other Current Liabilities |
9 944
|
7 954
|
5 901
|
7 215
|
9 591
|
7 027
|
7 331
|
|
| Total Current Liabilities |
24 128
|
25 977
|
28 091
|
31 325
|
35 527
|
35 428
|
37 334
|
|
| Long-Term Debt |
2 724
|
2 078
|
5 914
|
7 219
|
5 907
|
7 167
|
6 976
|
|
| Deferred Income Tax |
178
|
262
|
120
|
428
|
353
|
338
|
232
|
|
| Minority Interest |
1 885
|
2 151
|
2 681
|
3 041
|
4 027
|
4 618
|
4 900
|
|
| Other Liabilities |
775
|
1 078
|
568
|
823
|
729
|
1 471
|
2 328
|
|
| Total Liabilities |
29 690
N/A
|
31 546
+6%
|
37 374
+18%
|
42 836
+15%
|
46 543
+9%
|
49 022
+5%
|
51 770
+6%
|
|
| Equity | ||||||||
| Common Stock |
308
|
308
|
273
|
273
|
266
|
250
|
235
|
|
| Retained Earnings |
11 505
|
12 117
|
13 556
|
15 098
|
15 738
|
16 723
|
17 529
|
|
| Additional Paid In Capital |
3 292
|
3 292
|
2 360
|
2 330
|
1 998
|
1 315
|
871
|
|
| Unrealized Security Profit/Loss |
565
|
442
|
165
|
493
|
11
|
100
|
369
|
|
| Treasury Stock |
98
|
83
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
102
|
84
|
44
|
149
|
124
|
49
|
28
|
|
| Total Equity |
15 470
N/A
|
15 992
+3%
|
16 310
+2%
|
18 045
+11%
|
17 867
-1%
|
18 139
+2%
|
18 238
+1%
|
|
| Total Liabilities & Equity |
45 160
N/A
|
47 538
+5%
|
53 684
+13%
|
60 881
+13%
|
64 410
+6%
|
67 161
+4%
|
70 008
+4%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
3 061
|
3 061
|
2 668
|
2 667
|
2 585
|
2 406
|
2 237
|
|