China Education Group Holdings Ltd
HKEX:839
Balance Sheet
Balance Sheet Decomposition
China Education Group Holdings Ltd
China Education Group Holdings Ltd
Balance Sheet
China Education Group Holdings Ltd
| Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
1 738
|
3 497
|
3 443
|
3 327
|
4 793
|
5 177
|
6 238
|
5 797
|
|
| Cash |
1 738
|
3 497
|
3 443
|
3 327
|
4 793
|
5 177
|
6 238
|
5 797
|
|
| Short-Term Investments |
62
|
660
|
823
|
1 620
|
215
|
570
|
295
|
879
|
|
| Total Receivables |
55
|
277
|
237
|
292
|
426
|
481
|
568
|
567
|
|
| Accounts Receivables |
13
|
10
|
17
|
16
|
20
|
31
|
32
|
36
|
|
| Other Receivables |
42
|
267
|
220
|
276
|
406
|
450
|
536
|
531
|
|
| Inventory |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
203
|
472
|
537
|
637
|
741
|
745
|
663
|
659
|
|
| Total Current Assets |
2 059
|
4 906
|
5 041
|
5 876
|
6 175
|
6 973
|
7 764
|
7 902
|
|
| PP&E Net |
3 287
|
5 906
|
8 422
|
13 804
|
17 872
|
20 190
|
24 392
|
26 499
|
|
| PP&E Gross |
3 287
|
5 906
|
8 422
|
13 804
|
17 872
|
20 190
|
24 392
|
26 499
|
|
| Accumulated Depreciation |
882
|
1 055
|
1 286
|
1 583
|
2 102
|
2 671
|
3 409
|
4 335
|
|
| Intangible Assets |
994
|
1 708
|
2 299
|
3 221
|
5 100
|
4 840
|
4 084
|
3 938
|
|
| Goodwill |
917
|
1 566
|
1 792
|
3 211
|
3 835
|
3 627
|
2 494
|
909
|
|
| Other Long-Term Assets |
1 477
|
1 252
|
421
|
634
|
594
|
124
|
89
|
113
|
|
| Other Assets |
917
|
1 566
|
1 792
|
3 211
|
3 835
|
3 627
|
2 494
|
909
|
|
| Total Assets |
8 733
N/A
|
15 339
+76%
|
17 975
+17%
|
26 746
+49%
|
33 576
+26%
|
35 754
+6%
|
38 823
+9%
|
39 361
+1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
76
|
79
|
98
|
153
|
233
|
241
|
245
|
325
|
|
| Accrued Liabilities |
52
|
116
|
159
|
97
|
167
|
158
|
181
|
240
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
107
|
285
|
322
|
3 741
|
1 857
|
1 611
|
2 516
|
2 441
|
|
| Other Current Liabilities |
1 512
|
3 249
|
2 799
|
4 501
|
5 356
|
6 222
|
7 446
|
7 318
|
|
| Total Current Liabilities |
1 747
|
3 729
|
3 379
|
8 492
|
7 613
|
8 232
|
10 388
|
10 324
|
|
| Long-Term Debt |
130
|
3 982
|
4 901
|
4 701
|
7 127
|
7 068
|
7 849
|
7 914
|
|
| Deferred Income Tax |
259
|
565
|
740
|
967
|
1 631
|
1 572
|
1 386
|
1 356
|
|
| Minority Interest |
319
|
414
|
334
|
837
|
2 569
|
2 730
|
2 685
|
2 214
|
|
| Other Liabilities |
135
|
55
|
48
|
829
|
628
|
578
|
667
|
809
|
|
| Total Liabilities |
2 590
N/A
|
8 745
+238%
|
9 401
+8%
|
15 826
+68%
|
19 568
+24%
|
20 180
+3%
|
22 975
+14%
|
22 617
-2%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
0
|
229
|
0
|
0
|
0
|
|
| Retained Earnings |
3 373
|
4 015
|
4 573
|
5 945
|
7 810
|
9 207
|
9 717
|
10 694
|
|
| Additional Paid In Capital |
2 770
|
2 580
|
3 968
|
5 019
|
6 013
|
6 411
|
6 172
|
6 090
|
|
| Other Equity |
0
|
0
|
33
|
44
|
44
|
44
|
41
|
40
|
|
| Total Equity |
6 143
N/A
|
6 595
+7%
|
8 573
+30%
|
10 920
+27%
|
14 008
+28%
|
15 574
+11%
|
15 848
+2%
|
16 744
+6%
|
|
| Total Liabilities & Equity |
8 733
N/A
|
15 339
+76%
|
17 975
+17%
|
26 746
+49%
|
33 576
+26%
|
35 754
+6%
|
38 823
+9%
|
39 361
+1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
2 020
|
2 020
|
2 150
|
2 273
|
2 387
|
2 552
|
2 714
|
2 800
|
|