Sapphire Corporation Ltd
SGX:BRD
Balance Sheet
Balance Sheet Decomposition
Sapphire Corporation Ltd
Sapphire Corporation Ltd
Balance Sheet
Sapphire Corporation Ltd
| 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 |
19
|
12
|
11
|
14
|
5
|
4
|
18
|
12
|
22
|
49
|
50
|
37
|
32
|
62
|
161
|
145
|
126
|
204
|
169
|
171
|
119
|
108
|
87
|
62
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
19
|
12
|
11
|
14
|
5
|
4
|
18
|
12
|
22
|
49
|
50
|
0
|
32
|
62
|
161
|
145
|
126
|
204
|
169
|
171
|
119
|
108
|
87
|
62
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
89
|
18
|
18
|
117
|
3
|
0
|
0
|
0
|
0
|
5
|
6
|
3
|
2
|
3
|
2
|
1
|
1
|
|
| Total Receivables |
446
|
369
|
152
|
89
|
35
|
17
|
23
|
87
|
108
|
617
|
387
|
220
|
11
|
343
|
960
|
1 164
|
1 493
|
1 589
|
1 663
|
144
|
60
|
102
|
118
|
117
|
|
| Accounts Receivables |
446
|
369
|
152
|
89
|
35
|
17
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
36
|
824
|
1 059
|
1 290
|
1 360
|
1 477
|
25
|
50
|
68
|
45
|
53
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
85
|
108
|
617
|
0
|
0
|
11
|
307
|
136
|
105
|
203
|
229
|
186
|
120
|
10
|
34
|
73
|
64
|
|
| Inventory |
14
|
9
|
3
|
2
|
63
|
65
|
66
|
60
|
127
|
122
|
133
|
188
|
0
|
10
|
16
|
9
|
33
|
23
|
35
|
2
|
0
|
0
|
0
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
29
|
6
|
260
|
456
|
295
|
648
|
1 418
|
0
|
37
|
199
|
0
|
0
|
0
|
0
|
92
|
92
|
0
|
0
|
|
| Total Current Assets |
478
|
389
|
166
|
106
|
102
|
85
|
137
|
253
|
534
|
1 261
|
982
|
1 095
|
1 461
|
427
|
1 174
|
1 518
|
1 656
|
1 822
|
1 870
|
319
|
274
|
303
|
206
|
180
|
|
| PP&E Net |
108
|
96
|
45
|
15
|
7
|
0
|
0
|
1
|
481
|
433
|
385
|
916
|
1
|
179
|
213
|
100
|
138
|
171
|
185
|
32
|
36
|
60
|
68
|
83
|
|
| PP&E Gross |
108
|
96
|
45
|
15
|
7
|
0
|
0
|
1
|
481
|
433
|
385
|
916
|
1
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
51
|
66
|
74
|
39
|
31
|
5
|
4
|
3
|
32
|
82
|
130
|
180
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
26
|
18
|
10
|
0
|
3
|
74
|
72
|
71
|
70
|
42
|
0
|
0
|
0
|
1
|
0
|
|
| Goodwill |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
88
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
4
|
5
|
10
|
9
|
315
|
324
|
479
|
865
|
497
|
213
|
4
|
0
|
62
|
60
|
70
|
85
|
101
|
345
|
389
|
418
|
448
|
459
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
36
|
255
|
231
|
0
|
0
|
10
|
16
|
14
|
14
|
14
|
36
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
586
N/A
|
487
-17%
|
217
-55%
|
126
-42%
|
119
-6%
|
94
-21%
|
452
+382%
|
623
+38%
|
1 653
+165%
|
2 655
+61%
|
2 136
-20%
|
2 464
+15%
|
1 466
-40%
|
615
-58%
|
1 534
+149%
|
1 766
+15%
|
1 970
+12%
|
2 176
+10%
|
2 212
+2%
|
732
-67%
|
699
-5%
|
781
+12%
|
723
-7%
|
722
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
217
|
223
|
284
|
72
|
41
|
45
|
9
|
10
|
82
|
82
|
85
|
331
|
0
|
56
|
342
|
526
|
650
|
971
|
1 010
|
18
|
16
|
45
|
37
|
34
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
10
|
11
|
23
|
7
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
78
|
88
|
98
|
10
|
10
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
106
|
108
|
95
|
27
|
3
|
0
|
0
|
0
|
0
|
367
|
150
|
136
|
0
|
27
|
307
|
160
|
144
|
254
|
155
|
0
|
1
|
2
|
2
|
6
|
|
| Other Current Liabilities |
62
|
52
|
37
|
30
|
21
|
10
|
27
|
7
|
162
|
160
|
36
|
247
|
1 103
|
84
|
388
|
562
|
539
|
401
|
346
|
90
|
21
|
25
|
56
|
44
|
|
| Total Current Liabilities |
462
|
471
|
514
|
139
|
75
|
58
|
39
|
27
|
254
|
631
|
278
|
725
|
1 114
|
180
|
1 037
|
1 248
|
1 334
|
1 625
|
1 511
|
108
|
38
|
71
|
95
|
84
|
|
| Long-Term Debt |
43
|
32
|
21
|
1
|
0
|
0
|
0
|
155
|
0
|
290
|
528
|
0
|
0
|
28
|
27
|
14
|
120
|
28
|
104
|
0
|
1
|
26
|
28
|
34
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
13
|
28
|
62
|
0
|
2
|
8
|
7
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
16
|
14
|
10
|
7
|
0
|
0
|
0
|
0
|
369
|
254
|
0
|
0
|
0
|
0
|
7
|
9
|
10
|
10
|
11
|
12
|
13
|
11
|
12
|
12
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
0
|
0
|
531
|
0
|
0
|
40
|
20
|
0
|
0
|
0
|
7
|
11
|
8
|
11
|
13
|
|
| Total Liabilities |
522
N/A
|
517
-1%
|
545
+5%
|
147
-73%
|
75
-49%
|
58
-22%
|
39
-34%
|
187
+384%
|
638
+241%
|
1 187
+86%
|
834
-30%
|
1 318
+58%
|
1 114
-15%
|
250
-78%
|
1 119
+347%
|
1 297
+16%
|
1 470
+13%
|
1 670
+14%
|
1 632
-2%
|
126
-92%
|
63
-50%
|
116
+85%
|
145
+25%
|
143
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
72
|
77
|
8
|
136
|
179
|
503
|
787
|
776
|
1 226
|
1 339
|
1 264
|
1 329
|
1 249
|
1 309
|
1 324
|
413
|
414
|
414
|
467
|
467
|
467
|
467
|
351
|
351
|
|
| Retained Earnings |
8
|
107
|
336
|
411
|
422
|
469
|
374
|
333
|
180
|
205
|
20
|
147
|
891
|
934
|
910
|
55
|
86
|
92
|
113
|
139
|
169
|
198
|
228
|
228
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
252
|
286
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
37
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
1
|
2
|
0
|
0
|
6
|
31
|
61
|
21
|
39
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
64
N/A
|
30
N/A
|
329
-984%
|
21
+94%
|
44
N/A
|
35
-20%
|
413
+1 071%
|
436
+5%
|
1 016
+133%
|
1 468
+45%
|
1 302
-11%
|
1 147
-12%
|
352
-69%
|
365
+4%
|
415
+14%
|
468
+13%
|
500
+7%
|
506
+1%
|
580
+15%
|
606
+4%
|
636
+5%
|
665
+5%
|
579
-13%
|
579
+0%
|
|
| Total Liabilities & Equity |
586
N/A
|
487
-17%
|
217
-55%
|
126
-42%
|
119
-6%
|
94
-21%
|
452
+382%
|
623
+38%
|
1 653
+165%
|
2 655
+61%
|
2 136
-20%
|
2 464
+15%
|
1 466
-40%
|
615
-58%
|
1 534
+149%
|
1 766
+15%
|
1 970
+12%
|
2 176
+10%
|
2 212
+2%
|
732
-67%
|
699
-5%
|
781
+12%
|
723
-7%
|
722
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
28
|
28
|
28
|
47
|
65
|
70
|
122
|
130
|
264
|
270
|
270
|
270
|
270
|
270
|
326
|
326
|
326
|
326
|
408
|
408
|
408
|
408
|
408
|
408
|
|