Colour Life Services Group Co Ltd
HKEX:1778
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Colour Life Services Group Co Ltd
HKEX:1778
|
CN |
Balance Sheet
Balance Sheet Decomposition
Colour Life Services Group Co Ltd
Colour Life Services Group Co Ltd
Balance Sheet
Colour Life Services Group Co Ltd
| 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 |
31
|
25
|
146
|
687
|
419
|
755
|
1 848
|
2 667
|
1 721
|
2 459
|
600
|
757
|
948
|
994
|
|
| Cash |
31
|
25
|
146
|
687
|
419
|
755
|
1 848
|
2 667
|
1 721
|
2 459
|
600
|
757
|
948
|
994
|
|
| Short-Term Investments |
0
|
42
|
0
|
0
|
19
|
83
|
192
|
26
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
351
|
445
|
140
|
229
|
427
|
860
|
1 702
|
1 961
|
2 215
|
2 471
|
2 292
|
2 476
|
2 489
|
2 492
|
|
| Accounts Receivables |
10
|
22
|
50
|
153
|
179
|
271
|
538
|
687
|
704
|
596
|
588
|
605
|
684
|
774
|
|
| Other Receivables |
341
|
423
|
90
|
77
|
247
|
589
|
1 163
|
1 274
|
1 512
|
1 875
|
1 704
|
1 871
|
1 805
|
1 719
|
|
| Inventory |
0
|
1
|
0
|
1
|
2
|
2
|
7
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
40
|
76
|
88
|
292
|
721
|
752
|
900
|
1 125
|
1 033
|
1 205
|
1 019
|
873
|
807
|
876
|
|
| Total Current Assets |
421
|
589
|
375
|
1 209
|
1 589
|
2 453
|
4 648
|
5 784
|
4 976
|
6 134
|
3 911
|
4 106
|
4 244
|
4 362
|
|
| PP&E Net |
6
|
10
|
24
|
68
|
167
|
181
|
240
|
237
|
288
|
277
|
319
|
299
|
250
|
256
|
|
| PP&E Gross |
6
|
10
|
24
|
68
|
167
|
181
|
240
|
237
|
288
|
277
|
319
|
299
|
250
|
256
|
|
| Accumulated Depreciation |
7
|
9
|
8
|
14
|
29
|
54
|
80
|
145
|
197
|
241
|
252
|
271
|
284
|
307
|
|
| Intangible Assets |
0
|
0
|
1
|
27
|
152
|
210
|
1 274
|
1 147
|
1 091
|
953
|
10
|
1
|
0
|
0
|
|
| Goodwill |
5
|
14
|
51
|
105
|
576
|
750
|
2 208
|
2 248
|
2 317
|
2 317
|
886
|
891
|
907
|
880
|
|
| Note Receivable |
16
|
18
|
13
|
10
|
13
|
25
|
63
|
145
|
109
|
90
|
87
|
87
|
6
|
5
|
|
| Long-Term Investments |
12
|
14
|
28
|
32
|
203
|
377
|
341
|
456
|
442
|
438
|
426
|
321
|
313
|
280
|
|
| Other Long-Term Assets |
6
|
11
|
4
|
149
|
20
|
27
|
38
|
49
|
152
|
86
|
106
|
120
|
129
|
132
|
|
| Other Assets |
5
|
14
|
51
|
105
|
576
|
750
|
2 208
|
2 248
|
2 317
|
2 317
|
886
|
891
|
907
|
880
|
|
| Total Assets |
467
N/A
|
656
+40%
|
494
-25%
|
1 600
+224%
|
2 719
+70%
|
4 023
+48%
|
8 812
+119%
|
10 066
+14%
|
9 376
-7%
|
10 296
+10%
|
5 745
-44%
|
5 825
+1%
|
5 849
+0%
|
5 917
+1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
16
|
21
|
21
|
26
|
80
|
114
|
284
|
504
|
401
|
406
|
190
|
305
|
379
|
500
|
|
| Accrued Liabilities |
0
|
0
|
0
|
32
|
107
|
131
|
244
|
379
|
372
|
331
|
78
|
103
|
127
|
138
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
14
|
16
|
181
|
150
|
1 553
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
40
|
0
|
1
|
128
|
303
|
203
|
718
|
1 573
|
844
|
464
|
192
|
3
|
8
|
9
|
|
| Other Current Liabilities |
347
|
525
|
281
|
318
|
583
|
819
|
1 588
|
1 956
|
1 951
|
2 196
|
855
|
964
|
852
|
768
|
|
| Total Current Liabilities |
403
|
546
|
302
|
503
|
1 074
|
1 282
|
2 850
|
4 594
|
3 718
|
4 950
|
1 315
|
1 375
|
1 366
|
1 415
|
|
| Long-Term Debt |
0
|
1
|
8
|
1
|
291
|
1 134
|
2 119
|
1 908
|
1 316
|
539
|
11
|
9
|
20
|
20
|
|
| Deferred Income Tax |
1
|
0
|
1
|
7
|
54
|
74
|
338
|
309
|
290
|
253
|
9
|
1
|
0
|
0
|
|
| Minority Interest |
1
|
2
|
5
|
16
|
41
|
74
|
106
|
121
|
182
|
205
|
190
|
187
|
192
|
195
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
404
N/A
|
550
+36%
|
316
-43%
|
528
+67%
|
1 460
+176%
|
2 564
+76%
|
5 413
+111%
|
6 931
+28%
|
5 506
-21%
|
5 947
+8%
|
1 525
-74%
|
1 572
+3%
|
1 578
+0%
|
1 630
+3%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
79
|
79
|
79
|
79
|
107
|
115
|
118
|
121
|
121
|
121
|
121
|
|
| Retained Earnings |
63
|
106
|
142
|
317
|
576
|
851
|
2 896
|
1 426
|
1 938
|
2 441
|
2 349
|
2 392
|
2 414
|
2 430
|
|
| Additional Paid In Capital |
0
|
0
|
37
|
675
|
605
|
520
|
415
|
1 589
|
1 806
|
1 778
|
1 739
|
1 739
|
1 739
|
1 739
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
17
|
19
|
19
|
18
|
19
|
17
|
9
|
4
|
4
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
6
|
7
|
7
|
7
|
7
|
14
|
7
|
|
| Total Equity |
63
N/A
|
106
+68%
|
179
+69%
|
1 072
+499%
|
1 259
+18%
|
1 459
+16%
|
3 399
+133%
|
3 135
-8%
|
3 870
+23%
|
4 350
+12%
|
4 219
-3%
|
4 253
+1%
|
4 271
+0%
|
4 287
+0%
|
|
| Total Liabilities & Equity |
467
N/A
|
656
+40%
|
494
-25%
|
1 600
+224%
|
2 719
+70%
|
4 023
+48%
|
8 812
+119%
|
10 066
+14%
|
9 376
-7%
|
10 296
+10%
|
5 745
-44%
|
5 825
+1%
|
5 849
+0%
|
5 917
+1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
750
|
750
|
750
|
1 000
|
1 000
|
1 000
|
996
|
1 329
|
1 423
|
1 455
|
1 493
|
1 493
|
1 493
|
1 493
|
|