Luxking Group Holdings Ltd
SGX:BKK
Balance Sheet
Balance Sheet Decomposition
Luxking Group Holdings Ltd
Luxking Group Holdings Ltd
Balance Sheet
Luxking Group Holdings Ltd
| Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
10
|
10
|
32
|
67
|
73
|
58
|
18
|
16
|
24
|
31
|
25
|
20
|
25
|
20
|
19
|
19
|
20
|
19
|
30
|
24
|
32
|
31
|
|
| Cash |
10
|
10
|
32
|
67
|
73
|
58
|
18
|
16
|
24
|
31
|
25
|
20
|
25
|
20
|
19
|
19
|
20
|
19
|
30
|
24
|
32
|
31
|
|
| Total Receivables |
168
|
198
|
198
|
221
|
226
|
184
|
173
|
201
|
195
|
192
|
197
|
187
|
173
|
173
|
180
|
118
|
91
|
88
|
78
|
78
|
91
|
97
|
|
| Accounts Receivables |
160
|
196
|
193
|
219
|
226
|
184
|
173
|
182
|
182
|
178
|
197
|
187
|
173
|
173
|
180
|
118
|
91
|
88
|
78
|
78
|
91
|
97
|
|
| Other Receivables |
8
|
1
|
5
|
2
|
0
|
0
|
0
|
19
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
60
|
92
|
114
|
114
|
122
|
68
|
88
|
77
|
72
|
85
|
65
|
61
|
55
|
63
|
59
|
54
|
53
|
82
|
88
|
84
|
95
|
97
|
|
| Other Current Assets |
0
|
8
|
2
|
4
|
34
|
22
|
21
|
26
|
9
|
8
|
26
|
21
|
17
|
11
|
13
|
13
|
16
|
20
|
26
|
23
|
24
|
15
|
|
| Total Current Assets |
238
|
307
|
345
|
406
|
455
|
332
|
300
|
320
|
301
|
316
|
312
|
287
|
270
|
268
|
271
|
204
|
180
|
208
|
222
|
209
|
242
|
241
|
|
| PP&E Net |
201
|
183
|
191
|
174
|
157
|
141
|
139
|
130
|
112
|
106
|
107
|
106
|
106
|
90
|
82
|
70
|
76
|
76
|
79
|
83
|
104
|
101
|
|
| PP&E Gross |
201
|
183
|
191
|
174
|
157
|
141
|
139
|
130
|
112
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
42
|
62
|
42
|
64
|
85
|
107
|
129
|
151
|
176
|
198
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
5
|
5
|
5
|
5
|
5
|
4
|
8
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
4
|
9
|
3
|
11
|
0
|
3
|
3
|
3
|
1
|
4
|
|
| Total Assets |
445
N/A
|
495
+11%
|
541
+9%
|
584
+8%
|
617
+6%
|
478
-23%
|
447
-6%
|
454
+1%
|
417
-8%
|
426
+2%
|
423
-1%
|
398
-6%
|
381
-4%
|
367
-4%
|
357
-3%
|
287
-20%
|
256
-11%
|
287
+12%
|
304
+6%
|
294
-3%
|
347
+18%
|
345
0%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
59
|
32
|
30
|
24
|
28
|
15
|
31
|
31
|
26
|
27
|
37
|
27
|
25
|
27
|
35
|
34
|
28
|
59
|
44
|
35
|
48
|
39
|
|
| Accrued Liabilities |
1
|
0
|
0
|
7
|
8
|
8
|
9
|
11
|
11
|
11
|
17
|
20
|
19
|
16
|
15
|
14
|
14
|
14
|
13
|
17
|
18
|
21
|
|
| Short-Term Debt |
40
|
55
|
55
|
86
|
124
|
105
|
115
|
126
|
102
|
117
|
112
|
110
|
107
|
107
|
106
|
112
|
91
|
72
|
106
|
105
|
124
|
124
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
2
|
3
|
3
|
|
| Other Current Liabilities |
53
|
80
|
49
|
35
|
18
|
2
|
4
|
4
|
4
|
7
|
1
|
1
|
1
|
1
|
1
|
14
|
2
|
1
|
1
|
1
|
4
|
4
|
|
| Total Current Liabilities |
153
|
167
|
134
|
153
|
179
|
130
|
159
|
172
|
143
|
163
|
168
|
158
|
153
|
151
|
157
|
174
|
135
|
150
|
168
|
159
|
197
|
192
|
|
| Long-Term Debt |
180
|
180
|
180
|
180
|
174
|
162
|
150
|
139
|
126
|
114
|
101
|
81
|
62
|
46
|
28
|
0
|
1
|
4
|
2
|
0
|
4
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
12
|
12
|
12
|
12
|
11
|
|
| Total Liabilities |
333
N/A
|
347
+4%
|
315
-9%
|
333
+6%
|
353
+6%
|
291
-17%
|
309
+6%
|
311
+1%
|
269
-13%
|
277
+3%
|
269
-3%
|
239
-11%
|
214
-11%
|
197
-8%
|
185
-6%
|
178
-4%
|
147
-18%
|
167
+14%
|
181
+9%
|
171
-6%
|
213
+25%
|
204
-4%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
96
|
101
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
|
| Retained Earnings |
10
|
33
|
51
|
80
|
101
|
23
|
25
|
16
|
11
|
7
|
2
|
25
|
33
|
37
|
39
|
25
|
24
|
13
|
10
|
10
|
0
|
7
|
|
| Additional Paid In Capital |
0
|
10
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
|
| Other Equity |
5
|
4
|
8
|
3
|
4
|
4
|
4
|
8
|
9
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
|
| Total Equity |
111
N/A
|
148
+33%
|
227
+53%
|
251
+11%
|
264
+5%
|
187
-29%
|
139
-26%
|
143
+4%
|
148
+3%
|
150
+1%
|
155
+3%
|
159
+3%
|
166
+5%
|
170
+2%
|
173
+1%
|
109
-37%
|
110
+1%
|
121
+10%
|
123
+2%
|
123
+0%
|
133
+8%
|
141
+6%
|
|
| Total Liabilities & Equity |
445
N/A
|
495
+11%
|
541
+9%
|
584
+8%
|
617
+6%
|
478
-23%
|
447
-6%
|
454
+1%
|
417
-8%
|
426
+2%
|
423
-1%
|
398
-6%
|
381
-4%
|
367
-4%
|
357
-3%
|
287
-20%
|
256
-11%
|
287
+12%
|
304
+6%
|
294
-3%
|
347
+18%
|
345
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|