Youngy Co Ltd
SZSE:002192
Balance Sheet
Balance Sheet Decomposition
Youngy Co Ltd
Current Assets | 2.1B |
Cash & Short-Term Investments | 1.5B |
Receivables | 446.7m |
Other Current Assets | 148.2m |
Non-Current Assets | 2.3B |
Long-Term Investments | 731m |
PP&E | 367.9m |
Intangibles | 999.5m |
Other Non-Current Assets | 188.6m |
Current Liabilities | 643m |
Accounts Payable | 54.2m |
Accrued Liabilities | 43.3m |
Short-Term Debt | 150.4m |
Other Current Liabilities | 395m |
Non-Current Liabilities | 530.6m |
Long-Term Debt | 17.5m |
Other Non-Current Liabilities | 513.1m |
Balance Sheet
Youngy Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
75
|
107
|
110
|
32
|
42
|
17
|
34
|
107
|
698
|
1 110
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
698
|
1 110
|
|
Cash Equivalents |
75
|
107
|
110
|
32
|
42
|
17
|
34
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
20
|
5
|
0
|
0
|
0
|
1 050
|
402
|
|
Total Receivables |
166
|
124
|
134
|
161
|
204
|
195
|
241
|
369
|
458
|
447
|
|
Accounts Receivables |
81
|
93
|
72
|
145
|
172
|
122
|
139
|
336
|
259
|
227
|
|
Other Receivables |
86
|
31
|
63
|
16
|
32
|
73
|
102
|
33
|
199
|
220
|
|
Inventory |
65
|
108
|
59
|
84
|
54
|
75
|
65
|
148
|
142
|
113
|
|
Other Current Assets |
7
|
3
|
3
|
8
|
10
|
33
|
13
|
40
|
38
|
35
|
|
Total Current Assets |
313
|
341
|
306
|
305
|
315
|
320
|
353
|
664
|
2 387
|
2 107
|
|
PP&E Net |
171
|
178
|
160
|
202
|
167
|
177
|
254
|
277
|
326
|
368
|
|
PP&E Gross |
171
|
178
|
160
|
202
|
167
|
177
|
254
|
277
|
326
|
368
|
|
Accumulated Depreciation |
46
|
54
|
53
|
72
|
83
|
94
|
107
|
128
|
155
|
193
|
|
Intangible Assets |
214
|
234
|
233
|
237
|
215
|
208
|
272
|
246
|
257
|
992
|
|
Goodwill |
141
|
141
|
141
|
142
|
142
|
7
|
7
|
7
|
7
|
7
|
|
Long-Term Investments |
0
|
0
|
4
|
124
|
167
|
22
|
44
|
46
|
761
|
731
|
|
Other Long-Term Assets |
60
|
64
|
69
|
68
|
72
|
76
|
87
|
118
|
123
|
189
|
|
Other Assets |
141
|
141
|
141
|
142
|
142
|
7
|
7
|
7
|
7
|
7
|
|
Total Assets |
900
N/A
|
957
+6%
|
913
-5%
|
1 078
+18%
|
1 078
0%
|
810
-25%
|
1 017
+26%
|
1 358
+34%
|
3 860
+184%
|
4 394
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
42
|
88
|
44
|
29
|
58
|
72
|
78
|
94
|
110
|
54
|
|
Accrued Liabilities |
7
|
8
|
11
|
15
|
14
|
15
|
24
|
59
|
161
|
43
|
|
Short-Term Debt |
171
|
0
|
0
|
18
|
57
|
85
|
172
|
173
|
56
|
150
|
|
Current Portion of Long-Term Debt |
28
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
9
|
10
|
|
Other Current Liabilities |
243
|
37
|
15
|
125
|
101
|
20
|
56
|
204
|
274
|
385
|
|
Total Current Liabilities |
492
|
134
|
70
|
187
|
229
|
191
|
331
|
556
|
611
|
643
|
|
Long-Term Debt |
70
|
0
|
0
|
0
|
0
|
0
|
47
|
19
|
14
|
17
|
|
Deferred Income Tax |
3
|
4
|
5
|
6
|
6
|
7
|
8
|
10
|
16
|
25
|
|
Minority Interest |
32
|
34
|
57
|
69
|
58
|
45
|
44
|
75
|
121
|
79
|
|
Other Liabilities |
22
|
57
|
47
|
47
|
22
|
21
|
17
|
52
|
8
|
409
|
|
Total Liabilities |
618
N/A
|
228
-63%
|
179
-22%
|
308
+72%
|
315
+2%
|
264
-16%
|
447
+70%
|
712
+59%
|
770
+8%
|
1 174
+52%
|
|
Equity | |||||||||||
Common Stock |
142
|
173
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|
Retained Earnings |
48
|
43
|
38
|
1
|
8
|
334
|
311
|
235
|
2 206
|
2 332
|
|
Additional Paid In Capital |
188
|
598
|
512
|
511
|
511
|
621
|
621
|
621
|
625
|
629
|
|
Total Equity |
282
N/A
|
729
+159%
|
734
+1%
|
770
+5%
|
763
-1%
|
547
-28%
|
570
+4%
|
646
+13%
|
3 091
+378%
|
3 220
+4%
|
|
Total Liabilities & Equity |
900
N/A
|
957
+6%
|
913
-5%
|
1 078
+18%
|
1 078
0%
|
810
-25%
|
1 017
+26%
|
1 358
+34%
|
3 860
+184%
|
4 394
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
213
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|