Ezra Holdings Ltd
SGX:5DN
Balance Sheet
Balance Sheet Decomposition
Ezra Holdings Ltd
Ezra Holdings Ltd
Balance Sheet
Ezra Holdings Ltd
| Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
11
|
32
|
27
|
64
|
55
|
55
|
83
|
83
|
261
|
34
|
|
| Cash |
11
|
32
|
27
|
64
|
55
|
55
|
83
|
83
|
261
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
|
| Short-Term Investments |
14
|
121
|
134
|
124
|
61
|
78
|
90
|
91
|
117
|
0
|
|
| Total Receivables |
58
|
129
|
208
|
252
|
421
|
576
|
665
|
750
|
427
|
316
|
|
| Accounts Receivables |
50
|
102
|
197
|
240
|
395
|
439
|
459
|
546
|
254
|
221
|
|
| Other Receivables |
8
|
27
|
11
|
12
|
25
|
136
|
206
|
204
|
173
|
96
|
|
| Inventory |
9
|
14
|
10
|
24
|
60
|
92
|
77
|
95
|
87
|
70
|
|
| Other Current Assets |
326
|
54
|
21
|
53
|
58
|
252
|
175
|
191
|
1 769
|
202
|
|
| Total Current Assets |
418
|
349
|
400
|
515
|
655
|
1 054
|
1 090
|
1 210
|
2 661
|
623
|
|
| PP&E Net |
122
|
183
|
299
|
612
|
996
|
1 167
|
1 346
|
1 594
|
1 013
|
970
|
|
| PP&E Gross |
122
|
183
|
299
|
612
|
996
|
1 167
|
1 346
|
1 594
|
1 013
|
0
|
|
| Accumulated Depreciation |
8
|
11
|
16
|
34
|
64
|
103
|
157
|
220
|
280
|
0
|
|
| Intangible Assets |
0
|
0
|
1
|
0
|
6
|
4
|
10
|
9
|
8
|
10
|
|
| Goodwill |
1
|
8
|
16
|
18
|
179
|
231
|
231
|
231
|
18
|
17
|
|
| Note Receivable |
0
|
33
|
33
|
71
|
38
|
89
|
71
|
98
|
68
|
61
|
|
| Long-Term Investments |
95
|
137
|
201
|
210
|
273
|
182
|
175
|
217
|
407
|
254
|
|
| Other Long-Term Assets |
2
|
2
|
2
|
5
|
6
|
6
|
4
|
4
|
2
|
1
|
|
| Other Assets |
1
|
8
|
16
|
18
|
179
|
231
|
231
|
231
|
18
|
17
|
|
| Total Assets |
638
N/A
|
712
+12%
|
952
+34%
|
1 430
+50%
|
2 152
+51%
|
2 733
+27%
|
2 927
+7%
|
3 363
+15%
|
4 177
+24%
|
1 936
-54%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
73
|
66
|
12
|
17
|
71
|
120
|
152
|
154
|
54
|
97
|
|
| Accrued Liabilities |
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
27
|
26
|
50
|
76
|
149
|
288
|
193
|
229
|
362
|
322
|
|
| Current Portion of Long-Term Debt |
39
|
82
|
98
|
131
|
145
|
319
|
309
|
282
|
383
|
863
|
|
| Other Current Liabilities |
154
|
26
|
80
|
142
|
260
|
300
|
307
|
418
|
1 275
|
228
|
|
| Total Current Liabilities |
293
|
240
|
239
|
366
|
625
|
1 026
|
961
|
1 083
|
2 074
|
1 510
|
|
| Long-Term Debt |
59
|
88
|
162
|
448
|
637
|
639
|
784
|
1 041
|
726
|
13
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
|
| Minority Interest |
10
|
0
|
0
|
1
|
1
|
0
|
49
|
56
|
261
|
146
|
|
| Other Liabilities |
8
|
14
|
17
|
23
|
41
|
55
|
41
|
52
|
10
|
30
|
|
| Total Liabilities |
369
N/A
|
342
-7%
|
418
+22%
|
837
+100%
|
1 304
+56%
|
1 721
+32%
|
1 836
+7%
|
2 233
+22%
|
3 073
+38%
|
1 703
-45%
|
|
| Equity | |||||||||||
| Common Stock |
115
|
125
|
188
|
188
|
395
|
490
|
490
|
490
|
635
|
635
|
|
| Retained Earnings |
118
|
252
|
322
|
389
|
423
|
502
|
489
|
520
|
510
|
378
|
|
| Unrealized Security Profit/Loss |
52
|
8
|
41
|
33
|
37
|
29
|
3
|
5
|
0
|
0
|
|
| Treasury Stock |
10
|
14
|
14
|
13
|
11
|
9
|
7
|
7
|
7
|
7
|
|
| Other Equity |
6
|
1
|
3
|
4
|
5
|
1
|
115
|
122
|
33
|
16
|
|
| Total Equity |
268
N/A
|
370
+38%
|
534
+44%
|
593
+11%
|
848
+43%
|
1 012
+19%
|
1 091
+8%
|
1 130
+4%
|
1 104
-2%
|
233
-79%
|
|
| Total Liabilities & Equity |
638
N/A
|
712
+12%
|
952
+34%
|
1 430
+50%
|
2 152
+51%
|
2 733
+27%
|
2 927
+7%
|
3 363
+15%
|
4 177
+24%
|
1 936
-54%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 036
|
1 055
|
1 197
|
1 197
|
1 484
|
1 683
|
1 683
|
1 677
|
2 939
|
2 939
|
|