AGTech Holdings Ltd
HKEX:8279
Balance Sheet
Balance Sheet Decomposition
AGTech Holdings Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 1.4B |
Receivables | 369.3m |
Other Current Assets | 37.3m |
Non-Current Assets | 2B |
Long-Term Investments | 113.3m |
PP&E | 94.6m |
Intangibles | 1.8B |
Other Non-Current Assets | 30.2m |
Current Liabilities | 1B |
Accounts Payable | 17.7m |
Accrued Liabilities | 458.6m |
Other Current Liabilities | 545.2m |
Non-Current Liabilities | 139.1m |
Long-Term Debt | 56.3m |
Other Non-Current Liabilities | 82.8m |
Balance Sheet
AGTech Holdings Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
275
|
232
|
2 340
|
2 213
|
2 353
|
1 124
|
237
|
1 088
|
4 015
|
1 367
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 367
|
|
Cash Equivalents |
275
|
232
|
2 340
|
2 213
|
2 353
|
1 124
|
237
|
1 088
|
4 015
|
0
|
|
Short-Term Investments |
38
|
0
|
388
|
391
|
0
|
779
|
1 465
|
538
|
0
|
11
|
|
Total Receivables |
73
|
77
|
106
|
161
|
108
|
114
|
177
|
110
|
290
|
369
|
|
Accounts Receivables |
31
|
30
|
26
|
49
|
24
|
27
|
11
|
12
|
27
|
22
|
|
Other Receivables |
42
|
48
|
81
|
112
|
83
|
87
|
166
|
98
|
263
|
347
|
|
Inventory |
26
|
57
|
19
|
10
|
17
|
12
|
23
|
22
|
33
|
37
|
|
Other Current Assets |
19
|
43
|
42
|
21
|
29
|
19
|
6
|
12
|
9
|
0
|
|
Total Current Assets |
441
|
408
|
2 894
|
2 795
|
2 506
|
2 047
|
1 908
|
1 771
|
4 346
|
1 785
|
|
PP&E Net |
15
|
12
|
7
|
5
|
7
|
27
|
61
|
32
|
102
|
95
|
|
PP&E Gross |
15
|
12
|
7
|
5
|
7
|
27
|
61
|
32
|
102
|
0
|
|
Accumulated Depreciation |
25
|
34
|
21
|
20
|
13
|
15
|
20
|
22
|
33
|
0
|
|
Intangible Assets |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
348
|
313
|
|
Goodwill |
794
|
1 119
|
1 067
|
1 121
|
1 081
|
1 068
|
1 112
|
1 134
|
1 489
|
1 476
|
|
Note Receivable |
0
|
0
|
7
|
5
|
14
|
43
|
16
|
15
|
17
|
20
|
|
Long-Term Investments |
55
|
53
|
49
|
54
|
104
|
62
|
44
|
121
|
110
|
113
|
|
Other Long-Term Assets |
29
|
19
|
8
|
7
|
6
|
6
|
5
|
6
|
9
|
10
|
|
Other Assets |
794
|
1 119
|
1 067
|
1 121
|
1 081
|
1 068
|
1 112
|
1 134
|
1 489
|
1 476
|
|
Total Assets |
1 336
N/A
|
1 614
+21%
|
4 034
+150%
|
3 989
-1%
|
3 722
-7%
|
3 255
-13%
|
3 148
-3%
|
3 082
-2%
|
6 422
+108%
|
3 812
-41%
|
|
Liabilities | |||||||||||
Accounts Payable |
27
|
37
|
18
|
5
|
16
|
9
|
10
|
26
|
31
|
18
|
|
Accrued Liabilities |
7
|
15
|
61
|
53
|
51
|
34
|
100
|
95
|
1 719
|
459
|
|
Short-Term Debt |
0
|
22
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
419
|
15
|
19
|
15
|
16
|
12
|
|
Other Current Liabilities |
33
|
99
|
105
|
274
|
167
|
137
|
11
|
9
|
1 865
|
534
|
|
Total Current Liabilities |
66
|
173
|
229
|
332
|
653
|
195
|
141
|
145
|
3 631
|
1 021
|
|
Long-Term Debt |
0
|
0
|
1 330
|
900
|
0
|
7
|
36
|
15
|
54
|
56
|
|
Deferred Income Tax |
6
|
6
|
5
|
6
|
7
|
6
|
6
|
5
|
44
|
44
|
|
Minority Interest |
3
|
1
|
36
|
47
|
49
|
33
|
48
|
50
|
31
|
5
|
|
Other Liabilities |
42
|
377
|
167
|
46
|
29
|
31
|
22
|
30
|
30
|
34
|
|
Total Liabilities |
117
N/A
|
555
+375%
|
1 766
+218%
|
1 330
-25%
|
738
-45%
|
272
-63%
|
253
-7%
|
245
-3%
|
3 790
+1 447%
|
1 160
-69%
|
|
Equity | |||||||||||
Common Stock |
9
|
9
|
21
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
|
Retained Earnings |
473
|
681
|
353
|
842
|
519
|
621
|
563
|
628
|
754
|
2 628
|
|
Additional Paid In Capital |
1 475
|
1 588
|
2 525
|
3 297
|
3 317
|
3 437
|
3 395
|
3 398
|
3 398
|
0
|
|
Unrealized Security Profit/Loss |
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
0
|
|
Other Equity |
193
|
128
|
60
|
166
|
149
|
128
|
26
|
29
|
50
|
0
|
|
Total Equity |
1 219
N/A
|
1 059
-13%
|
2 268
+114%
|
2 658
+17%
|
2 984
+12%
|
2 982
0%
|
2 896
-3%
|
2 837
-2%
|
2 632
-7%
|
2 651
+1%
|
|
Total Liabilities & Equity |
1 336
N/A
|
1 614
+21%
|
4 034
+150%
|
3 989
-1%
|
3 722
-7%
|
3 255
-13%
|
3 148
-3%
|
3 082
-2%
|
6 422
+108%
|
3 812
-41%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4 440
|
4 607
|
10 495
|
11 247
|
11 272
|
11 672
|
11 672
|
11 672
|
11 672
|
11 672
|