Chow Tai Fook Jewellery Group Ltd
XBER:1CT
Balance Sheet
Balance Sheet Decomposition
Chow Tai Fook Jewellery Group Ltd
Chow Tai Fook Jewellery Group Ltd
Balance Sheet
Chow Tai Fook Jewellery Group Ltd
| Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
1 290
|
2 107
|
5 605
|
9 988
|
8 305
|
9 467
|
8 477
|
13 001
|
7 943
|
7 944
|
7 641
|
7 219
|
6 032
|
14 942
|
11 695
|
0
|
7 582
|
|
| Cash |
1 290
|
2 107
|
5 605
|
9 988
|
8 305
|
9 467
|
8 477
|
13 001
|
7 943
|
7 944
|
7 641
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 219
|
6 032
|
14 942
|
11 695
|
0
|
7 582
|
|
| Short-Term Investments |
0
|
0
|
0
|
25
|
24
|
522
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
|
| Total Receivables |
3 188
|
3 390
|
3 642
|
4 811
|
3 638
|
4 146
|
4 388
|
3 448
|
3 730
|
5 348
|
5 852
|
4 807
|
5 730
|
5 435
|
6 243
|
6 840
|
4 274
|
|
| Accounts Receivables |
2 675
|
2 836
|
2 911
|
4 036
|
3 048
|
3 146
|
3 537
|
2 268
|
2 356
|
3 351
|
3 883
|
2 684
|
4 359
|
3 062
|
6 193
|
6 825
|
4 243
|
|
| Other Receivables |
513
|
554
|
731
|
775
|
590
|
1 000
|
851
|
1 180
|
1 375
|
1 997
|
1 969
|
2 123
|
1 370
|
2 373
|
50
|
15
|
31
|
|
| Inventory |
8 483
|
10 136
|
17 982
|
30 166
|
27 509
|
43 001
|
40 652
|
31 977
|
29 907
|
35 352
|
39 843
|
42 894
|
43 225
|
57 489
|
59 290
|
64 647
|
55 417
|
|
| Other Current Assets |
543
|
329
|
275
|
269
|
301
|
419
|
548
|
561
|
688
|
668
|
442
|
285
|
257
|
260
|
416
|
727
|
0
|
|
| Total Current Assets |
13 504
|
15 962
|
27 503
|
45 258
|
39 777
|
57 554
|
54 083
|
49 005
|
42 269
|
49 312
|
53 778
|
55 205
|
55 243
|
78 126
|
77 267
|
79 182
|
67 274
|
|
| PP&E Net |
801
|
838
|
1 397
|
2 037
|
2 619
|
3 338
|
4 737
|
4 882
|
4 719
|
5 368
|
5 527
|
6 929
|
6 407
|
6 718
|
6 841
|
6 309
|
5 187
|
|
| PP&E Gross |
801
|
838
|
1 397
|
2 037
|
2 619
|
3 338
|
4 737
|
4 882
|
4 719
|
5 368
|
5 527
|
6 929
|
6 407
|
6 718
|
6 841
|
6 309
|
5 187
|
|
| Accumulated Depreciation |
348
|
561
|
817
|
1 208
|
1 672
|
2 294
|
2 953
|
3 596
|
4 089
|
5 101
|
5 200
|
5 624
|
6 827
|
7 904
|
8 175
|
8 904
|
9 286
|
|
| Intangible Assets |
0
|
48
|
0
|
0
|
0
|
0
|
397
|
408
|
356
|
306
|
254
|
208
|
158
|
109
|
66
|
25
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
258
|
258
|
258
|
258
|
258
|
232
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
65
|
115
|
16
|
13
|
23
|
37
|
40
|
0
|
66
|
27
|
73
|
73
|
63
|
11
|
50
|
47
|
44
|
|
| Long-Term Investments |
39
|
48
|
45
|
10
|
14
|
11
|
509
|
395
|
270
|
296
|
230
|
258
|
261
|
358
|
457
|
405
|
565
|
|
| Other Long-Term Assets |
0
|
0
|
87
|
96
|
786
|
878
|
1 098
|
690
|
1 465
|
2 003
|
2 117
|
2 339
|
2 176
|
2 417
|
2 659
|
2 851
|
3 448
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
258
|
258
|
258
|
258
|
258
|
232
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
14 410
N/A
|
17 010
+18%
|
29 049
+71%
|
47 414
+63%
|
43 219
-9%
|
61 817
+43%
|
61 121
-1%
|
55 675
-9%
|
49 402
-11%
|
57 570
+17%
|
62 237
+8%
|
65 243
+5%
|
64 308
-1%
|
87 737
+36%
|
87 341
0%
|
88 819
+2%
|
76 524
-14%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
4 433
|
4 587
|
7 837
|
445
|
249
|
1 234
|
840
|
400
|
421
|
471
|
574
|
253
|
819
|
1 155
|
993
|
1 041
|
27 739
|
|
| Accrued Liabilities |
109
|
255
|
299
|
358
|
456
|
1 002
|
873
|
765
|
684
|
1 137
|
1 461
|
1 261
|
1 750
|
1 550
|
2 295
|
2 432
|
1 965
|
|
| Short-Term Debt |
2 567
|
2 623
|
4 312
|
5 807
|
4 836
|
10 787
|
8 338
|
6 513
|
3 216
|
5 335
|
8 012
|
11 280
|
5 725
|
15 721
|
15 086
|
24 488
|
15 867
|
|
| Current Portion of Long-Term Debt |
114
|
160
|
2 881
|
5 574
|
1 000
|
6 300
|
6 751
|
7 320
|
6 193
|
5 823
|
7 460
|
11 430
|
5 389
|
7 943
|
4 970
|
1 444
|
4 443
|
|
| Other Current Liabilities |
561
|
886
|
1 884
|
2 035
|
1 871
|
3 185
|
3 077
|
3 766
|
5 276
|
7 953
|
9 964
|
11 403
|
15 458
|
23 260
|
27 679
|
28 116
|
24 724
|
|
| Total Current Liabilities |
7 784
|
8 511
|
17 213
|
14 218
|
8 413
|
22 507
|
19 880
|
18 764
|
15 788
|
20 719
|
27 471
|
35 627
|
29 142
|
49 629
|
51 022
|
57 520
|
48 128
|
|
| Long-Term Debt |
0
|
0
|
0
|
3 426
|
0
|
0
|
0
|
600
|
600
|
2 100
|
2 597
|
1 798
|
2 525
|
2 316
|
2 051
|
3 959
|
479
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
694
|
633
|
457
|
318
|
286
|
421
|
456
|
505
|
764
|
918
|
645
|
349
|
292
|
|
| Minority Interest |
99
|
179
|
366
|
595
|
935
|
1 279
|
1 111
|
846
|
703
|
674
|
652
|
648
|
801
|
935
|
962
|
1 031
|
968
|
|
| Other Liabilities |
184
|
164
|
163
|
197
|
251
|
225
|
243
|
243
|
227
|
232
|
310
|
323
|
310
|
319
|
263
|
245
|
232
|
|
| Total Liabilities |
8 067
N/A
|
8 854
+10%
|
17 742
+100%
|
18 436
+4%
|
10 293
-44%
|
24 644
+139%
|
21 692
-12%
|
20 771
-4%
|
17 603
-15%
|
24 147
+37%
|
31 486
+30%
|
38 900
+24%
|
33 541
-14%
|
54 118
+61%
|
54 943
+2%
|
63 104
+15%
|
50 099
-21%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
693
|
698
|
700
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
9 988
|
9 988
|
|
| Retained Earnings |
5 200
|
7 008
|
9 807
|
12 342
|
16 239
|
20 239
|
22 476
|
18 911
|
16 849
|
16 748
|
15 318
|
11 854
|
15 099
|
21 807
|
23 142
|
17 036
|
17 971
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
5 499
|
899
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Equity |
450
|
451
|
800
|
1 138
|
1 188
|
1 436
|
1 455
|
495
|
548
|
1 177
|
66
|
1 010
|
170
|
914
|
745
|
1 309
|
1 531
|
|
| Total Equity |
6 343
N/A
|
8 157
+29%
|
11 307
+39%
|
28 978
+156%
|
32 926
+14%
|
37 173
+13%
|
39 430
+6%
|
34 904
-11%
|
31 799
-9%
|
33 423
+5%
|
30 751
-8%
|
26 343
-14%
|
30 767
+17%
|
33 619
+9%
|
32 397
-4%
|
25 715
-21%
|
26 425
+3%
|
|
| Total Liabilities & Equity |
14 410
N/A
|
17 010
+18%
|
29 049
+71%
|
47 414
+63%
|
43 219
-9%
|
61 817
+43%
|
61 121
-1%
|
55 675
-9%
|
49 402
-11%
|
57 570
+17%
|
62 237
+8%
|
65 243
+5%
|
64 308
-1%
|
87 737
+36%
|
87 341
0%
|
88 819
+2%
|
76 524
-14%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
10 000
|
9 988
|
9 987
|
|