Lakala Payment Co Ltd
SZSE:300773
Balance Sheet
Balance Sheet Decomposition
Lakala Payment Co Ltd
Current Assets | 8.5B |
Cash & Short-Term Investments | 768.5m |
Receivables | 1B |
Other Current Assets | 6.7B |
Non-Current Assets | 3.7B |
Long-Term Investments | 1.9B |
PP&E | 1.7B |
Intangibles | 60.2m |
Other Non-Current Assets | 2m |
Current Liabilities | 8.4B |
Accounts Payable | 951.4m |
Accrued Liabilities | 114m |
Short-Term Debt | 309.1m |
Other Current Liabilities | 7.1B |
Non-Current Liabilities | 74.3m |
Long-Term Debt | 16.5m |
Other Non-Current Liabilities | 57.9m |
Balance Sheet
Lakala Payment Co Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
945
|
699
|
1 127
|
2 809
|
1 881
|
948
|
623
|
768
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
948
|
623
|
768
|
|
Cash Equivalents |
945
|
699
|
1 127
|
2 809
|
1 881
|
0
|
0
|
0
|
|
Total Receivables |
420
|
438
|
342
|
409
|
626
|
907
|
901
|
1 025
|
|
Accounts Receivables |
29
|
313
|
223
|
316
|
435
|
777
|
753
|
858
|
|
Other Receivables |
391
|
125
|
119
|
93
|
191
|
130
|
148
|
167
|
|
Inventory |
17
|
20
|
17
|
19
|
11
|
12
|
9
|
6
|
|
Other Current Assets |
2 030
|
1 214
|
1 589
|
5 579
|
6 579
|
5 747
|
4 698
|
6 725
|
|
Total Current Assets |
3 412
|
2 371
|
3 075
|
8 815
|
9 096
|
7 613
|
6 231
|
8 524
|
|
PP&E Net |
281
|
502
|
1 289
|
1 210
|
1 886
|
1 834
|
1 756
|
1 740
|
|
PP&E Gross |
281
|
502
|
1 289
|
1 210
|
1 886
|
1 834
|
1 756
|
1 740
|
|
Accumulated Depreciation |
101
|
184
|
327
|
449
|
722
|
1 079
|
867
|
801
|
|
Intangible Assets |
4
|
4
|
13
|
50
|
54
|
81
|
112
|
60
|
|
Long-Term Investments |
318
|
439
|
653
|
761
|
966
|
2 217
|
2 340
|
1 938
|
|
Other Long-Term Assets |
220
|
901
|
8
|
351
|
7
|
5
|
4
|
2
|
|
Total Assets |
4 235
N/A
|
4 217
0%
|
5 038
+19%
|
11 187
+122%
|
12 009
+7%
|
11 751
-2%
|
10 443
-11%
|
12 264
+17%
|
|
Liabilities | |||||||||
Accounts Payable |
232
|
508
|
372
|
486
|
633
|
749
|
728
|
951
|
|
Accrued Liabilities |
77
|
105
|
110
|
201
|
203
|
157
|
152
|
114
|
|
Short-Term Debt |
133
|
216
|
161
|
30
|
99
|
134
|
678
|
309
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
107
|
|
Other Current Liabilities |
1 945
|
1 064
|
1 442
|
5 431
|
5 745
|
5 722
|
5 145
|
6 960
|
|
Total Current Liabilities |
2 388
|
1 894
|
2 086
|
6 148
|
6 679
|
6 763
|
6 736
|
8 441
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
42
|
286
|
16
|
|
Deferred Income Tax |
0
|
0
|
20
|
21
|
108
|
61
|
69
|
55
|
|
Minority Interest |
2
|
8
|
18
|
61
|
47
|
3
|
2
|
1
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
34
|
94
|
2
|
2
|
|
Total Liabilities |
2 385
N/A
|
1 902
-20%
|
2 123
+12%
|
6 231
+193%
|
6 867
+10%
|
6 963
+1%
|
7 094
+2%
|
8 516
+20%
|
|
Equity | |||||||||
Common Stock |
360
|
360
|
360
|
400
|
800
|
800
|
800
|
800
|
|
Retained Earnings |
275
|
745
|
1 344
|
2 150
|
2 281
|
2 584
|
1 147
|
1 604
|
|
Additional Paid In Capital |
1 215
|
1 210
|
1 211
|
2 403
|
2 059
|
2 006
|
2 002
|
1 550
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
600
|
600
|
205
|
|
Other Equity |
0
|
0
|
0
|
3
|
2
|
1
|
0
|
0
|
|
Total Equity |
1 850
N/A
|
2 315
+25%
|
2 915
+26%
|
4 956
+70%
|
5 142
+4%
|
4 788
-7%
|
3 349
-30%
|
3 748
+12%
|
|
Total Liabilities & Equity |
4 235
N/A
|
4 217
0%
|
5 038
+19%
|
11 187
+122%
|
12 009
+7%
|
11 751
-2%
|
10 443
-11%
|
12 264
+17%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
720
|
720
|
720
|
800
|
800
|
780
|
780
|
777
|