DPC Dash Ltd
HKEX:1405
Balance Sheet
Balance Sheet Decomposition
DPC Dash Ltd
DPC Dash Ltd
Balance Sheet
DPC Dash Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
1 019
|
1 069
|
|
| Cash |
0
|
0
|
0
|
1 019
|
1 069
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
54
|
52
|
57
|
104
|
157
|
|
| Accounts Receivables |
4
|
5
|
8
|
10
|
13
|
|
| Other Receivables |
50
|
48
|
48
|
94
|
144
|
|
| Inventory |
41
|
47
|
67
|
73
|
115
|
|
| Other Current Assets |
23
|
28
|
21
|
19
|
28
|
|
| Total Current Assets |
375
|
784
|
689
|
1 215
|
1 369
|
|
| PP&E Net |
957
|
1 065
|
1 261
|
1 593
|
2 113
|
|
| PP&E Gross |
957
|
1 065
|
1 261
|
1 593
|
2 113
|
|
| Accumulated Depreciation |
182
|
271
|
364
|
509
|
696
|
|
| Intangible Assets |
924
|
894
|
882
|
868
|
851
|
|
| Goodwill |
360
|
360
|
360
|
360
|
360
|
|
| Other Long-Term Assets |
31
|
60
|
78
|
109
|
183
|
|
| Other Assets |
360
|
360
|
360
|
360
|
360
|
|
| Total Assets |
2 649
N/A
|
3 163
+19%
|
3 270
+3%
|
4 146
+27%
|
4 876
+18%
|
|
| Liabilities | ||||||
| Accounts Payable |
74
|
125
|
127
|
154
|
249
|
|
| Accrued Liabilities |
172
|
271
|
338
|
436
|
505
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
158
|
321
|
180
|
229
|
489
|
|
| Other Current Liabilities |
174
|
133
|
150
|
198
|
274
|
|
| Total Current Liabilities |
578
|
849
|
795
|
1 017
|
1 517
|
|
| Long-Term Debt |
682
|
540
|
850
|
1 009
|
1 079
|
|
| Other Liabilities |
315
|
816
|
871
|
21
|
37
|
|
| Total Liabilities |
1 575
N/A
|
2 205
+40%
|
2 516
+14%
|
2 047
-19%
|
2 633
+29%
|
|
| Equity | ||||||
| Common Stock |
583
|
651
|
655
|
879
|
883
|
|
| Retained Earnings |
397
|
835
|
1 014
|
1 029
|
921
|
|
| Additional Paid In Capital |
872
|
1 144
|
1 162
|
2 255
|
2 279
|
|
| Unrealized Security Profit/Loss |
1
|
4
|
4
|
0
|
0
|
|
| Other Equity |
17
|
2
|
45
|
6
|
4
|
|
| Total Equity |
1 074
N/A
|
958
-11%
|
753
-21%
|
2 099
+179%
|
2 243
+7%
|
|
| Total Liabilities & Equity |
2 649
N/A
|
3 163
+19%
|
3 270
+3%
|
4 146
+27%
|
4 876
+18%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
129
|
129
|
129
|
130
|
131
|
|