Compagnie du Cambodge SA
PAR:CBDG
Balance Sheet
Balance Sheet Decomposition
Compagnie du Cambodge SA
Compagnie du Cambodge SA
Balance Sheet
Compagnie du Cambodge SA
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
6
|
3
|
3
|
6
|
202
|
455
|
402
|
240
|
229
|
400
|
1 013
|
1 037
|
998
|
972
|
1 104
|
1 811
|
1 662
|
1 533
|
1 325
|
1 180
|
1 019
|
907
|
1 568
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
9
|
546
|
571
|
520
|
589
|
590
|
2
|
7
|
16
|
9
|
0
|
0
|
0
|
6
|
|
| Cash Equivalents |
0
|
6
|
3
|
3
|
6
|
202
|
455
|
399
|
236
|
229
|
392
|
468
|
466
|
478
|
383
|
515
|
1 809
|
1 656
|
1 517
|
1 316
|
1 180
|
1 019
|
907
|
1 562
|
|
| Short-Term Investments |
180
|
245
|
446
|
239
|
120
|
275
|
46
|
0
|
0
|
0
|
0
|
8
|
7
|
11
|
46
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1
|
111
|
19
|
12
|
10
|
9
|
12
|
26
|
13
|
10
|
14
|
2 163
|
2 266
|
2 452
|
2 864
|
2 900
|
31
|
12
|
13
|
12
|
1
|
1
|
0
|
50
|
|
| Accounts Receivables |
0
|
17
|
5
|
9
|
7
|
8
|
4
|
3
|
5
|
6
|
3
|
1 599
|
1 655
|
2 409
|
2 812
|
2 839
|
14
|
11
|
12
|
11
|
0
|
0
|
0
|
50
|
|
| Other Receivables |
1
|
94
|
15
|
3
|
3
|
1
|
9
|
23
|
8
|
4
|
11
|
564
|
611
|
43
|
52
|
61
|
17
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
|
| Inventory |
0
|
67
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
44
|
45
|
45
|
70
|
90
|
7
|
8
|
7
|
6
|
0
|
0
|
0
|
27
|
|
| Other Current Assets |
0
|
0
|
0
|
6
|
6
|
5
|
5
|
1
|
0
|
0
|
0
|
23
|
78
|
43
|
52
|
39
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
4
|
|
| Total Current Assets |
181
|
428
|
472
|
265
|
145
|
496
|
522
|
435
|
258
|
245
|
420
|
3 251
|
3 433
|
3 550
|
4 004
|
4 141
|
1 851
|
1 683
|
1 553
|
1 343
|
1 181
|
1 020
|
907
|
1 650
|
|
| PP&E Net |
0
|
16
|
8
|
8
|
8
|
9
|
11
|
17
|
24
|
31
|
30
|
288
|
279
|
299
|
343
|
384
|
64
|
73
|
73
|
72
|
2
|
2
|
2
|
19
|
|
| PP&E Gross |
0
|
16
|
8
|
8
|
8
|
9
|
11
|
17
|
24
|
0
|
30
|
288
|
279
|
299
|
343
|
384
|
64
|
73
|
73
|
72
|
2
|
0
|
0
|
19
|
|
| Accumulated Depreciation |
0
|
14
|
5
|
6
|
6
|
7
|
7
|
8
|
10
|
0
|
14
|
258
|
227
|
208
|
247
|
245
|
34
|
38
|
46
|
54
|
1
|
0
|
0
|
45
|
|
| Intangible Assets |
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
519
|
506
|
487
|
477
|
484
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Goodwill |
5
|
16
|
6
|
4
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1 667
|
1 692
|
1 731
|
1 893
|
1 919
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
5
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
222
|
318
|
238
|
758
|
2 357
|
2 913
|
2 449
|
1 385
|
1 535
|
2 152
|
749
|
1 741
|
2 770
|
622
|
573
|
463
|
719
|
618
|
625
|
619
|
880
|
913
|
972
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1 330
|
88
|
126
|
2 202
|
2 063
|
1 666
|
1 916
|
1 557
|
1 558
|
1 522
|
2 459
|
2 565
|
2 742
|
5 818
|
|
| Other Assets |
5
|
16
|
6
|
4
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1 667
|
1 692
|
1 731
|
1 893
|
1 919
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
5
|
|
| Total Assets |
407
N/A
|
779
+91%
|
725
-7%
|
1 037
+43%
|
2 512
+142%
|
3 420
+36%
|
2 985
-13%
|
1 840
-38%
|
1 820
-1%
|
2 432
+34%
|
2 531
+4%
|
7 553
+198%
|
8 806
+17%
|
8 897
+1%
|
9 362
+5%
|
9 066
-3%
|
4 554
-50%
|
3 935
-14%
|
3 812
-3%
|
3 558
-7%
|
4 522
+27%
|
4 501
0%
|
4 624
+3%
|
7 500
+62%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
24
|
10
|
9
|
13
|
17
|
26
|
16
|
14
|
39
|
11
|
1 743
|
1 751
|
1 826
|
2 023
|
2 040
|
46
|
11
|
7
|
9
|
2
|
2
|
2
|
44
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
1
|
170
|
153
|
317
|
392
|
407
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1
|
51
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
5
|
1
|
114
|
486
|
430
|
939
|
406
|
154
|
189
|
386
|
281
|
520
|
227
|
125
|
163
|
30
|
36
|
49
|
39
|
2
|
0
|
0
|
53
|
|
| Other Current Liabilities |
106
|
32
|
76
|
2
|
2
|
48
|
4
|
18
|
23
|
2
|
30
|
857
|
950
|
939
|
1 166
|
1 182
|
38
|
45
|
40
|
40
|
0
|
0
|
7
|
11
|
|
| Total Current Liabilities |
107
|
112
|
91
|
124
|
501
|
496
|
969
|
442
|
192
|
230
|
428
|
3 050
|
3 373
|
3 310
|
3 706
|
3 792
|
113
|
93
|
97
|
90
|
4
|
2
|
9
|
107
|
|
| Long-Term Debt |
0
|
12
|
6
|
229
|
228
|
228
|
27
|
178
|
180
|
176
|
201
|
618
|
338
|
456
|
504
|
504
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
58
|
33
|
8
|
0
|
1
|
4
|
4
|
139
|
166
|
203
|
216
|
220
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
3
|
|
| Minority Interest |
51
|
119
|
109
|
152
|
430
|
735
|
305
|
174
|
211
|
341
|
285
|
1 284
|
1 442
|
1 526
|
1 340
|
1 415
|
436
|
395
|
354
|
250
|
192
|
131
|
81
|
2 003
|
|
| Other Liabilities |
1
|
10
|
8
|
18
|
16
|
9
|
8
|
8
|
12
|
23
|
13
|
173
|
171
|
217
|
266
|
274
|
9
|
10
|
15
|
9
|
6
|
4
|
6
|
8
|
|
| Total Liabilities |
158
N/A
|
253
+60%
|
215
-15%
|
523
+144%
|
1 232
+136%
|
1 502
+22%
|
1 317
-12%
|
803
-39%
|
595
-26%
|
773
+30%
|
929
+20%
|
5 263
+466%
|
5 491
+4%
|
5 711
+4%
|
6 031
+6%
|
6 204
+3%
|
561
-91%
|
500
-11%
|
470
-6%
|
351
-25%
|
204
-42%
|
138
-32%
|
97
-29%
|
2 121
+2 084%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
25
|
23
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
26
|
|
| Retained Earnings |
224
|
225
|
208
|
207
|
974
|
1 612
|
1 362
|
731
|
920
|
565
|
577
|
855
|
858
|
852
|
910
|
939
|
1 499
|
1 402
|
1 304
|
1 220
|
1 130
|
1 040
|
971
|
982
|
|
| Additional Paid In Capital |
0
|
279
|
279
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
283
|
293
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
6
|
11
|
18
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
788
|
719
|
1 133
|
2 156
|
2 034
|
2 126
|
1 636
|
2 189
|
1 728
|
1 733
|
1 682
|
2 883
|
3 016
|
3 249
|
4 078
|
|
| Total Equity |
249
N/A
|
526
+111%
|
510
-3%
|
513
+1%
|
1 280
+149%
|
1 918
+50%
|
1 668
-13%
|
1 037
-38%
|
1 226
+18%
|
1 659
+35%
|
1 602
-3%
|
2 289
+43%
|
3 316
+45%
|
3 186
-4%
|
3 331
+5%
|
2 863
-14%
|
3 993
+39%
|
3 436
-14%
|
3 342
-3%
|
3 207
-4%
|
4 319
+35%
|
4 363
+1%
|
4 527
+4%
|
5 379
+19%
|
|
| Total Liabilities & Equity |
407
N/A
|
779
+91%
|
725
-7%
|
1 037
+43%
|
2 512
+142%
|
3 420
+36%
|
2 985
-13%
|
1 840
-38%
|
1 820
-1%
|
2 432
+34%
|
2 531
+4%
|
7 553
+198%
|
8 806
+17%
|
8 897
+1%
|
9 362
+5%
|
9 066
-3%
|
4 554
-50%
|
3 935
-14%
|
3 812
-3%
|
3 558
-7%
|
4 522
+27%
|
4 501
0%
|
4 624
+3%
|
7 500
+62%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
56
|
56
|
56
|
61
|
|