Man Wah Holdings Ltd
HKEX:1999
Balance Sheet
Balance Sheet Decomposition
Man Wah Holdings Ltd
Man Wah Holdings Ltd
Balance Sheet
Man Wah Holdings Ltd
| Mar-2007 | Mar-2008 | 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 |
57
|
37
|
229
|
375
|
1 611
|
1 190
|
1 655
|
2 362
|
1 599
|
1 448
|
1 808
|
1 407
|
1 438
|
2 020
|
2 404
|
2 826
|
3 738
|
3 274
|
4 006
|
|
| Cash |
57
|
37
|
229
|
375
|
1 611
|
1 190
|
1 655
|
2 362
|
1 599
|
1 448
|
1 808
|
1 407
|
1 438
|
2 020
|
2 404
|
0
|
0
|
3 274
|
4 006
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 826
|
3 738
|
0
|
0
|
|
| Short-Term Investments |
3
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
26
|
368
|
312
|
221
|
209
|
1 265
|
393
|
344
|
246
|
74
|
|
| Total Receivables |
118
|
240
|
190
|
279
|
405
|
515
|
494
|
623
|
762
|
654
|
740
|
1 157
|
1 647
|
1 473
|
2 039
|
2 590
|
2 166
|
2 433
|
2 302
|
|
| Accounts Receivables |
90
|
172
|
150
|
195
|
333
|
391
|
369
|
501
|
622
|
591
|
640
|
956
|
1 310
|
1 211
|
1 681
|
2 245
|
1 598
|
1 747
|
1 811
|
|
| Other Receivables |
28
|
68
|
40
|
84
|
72
|
124
|
125
|
122
|
139
|
64
|
100
|
201
|
337
|
262
|
358
|
345
|
568
|
686
|
490
|
|
| Inventory |
187
|
236
|
224
|
329
|
436
|
614
|
676
|
776
|
837
|
607
|
749
|
1 451
|
1 847
|
1 731
|
2 423
|
3 087
|
1 769
|
1 848
|
1 731
|
|
| Other Current Assets |
1
|
42
|
28
|
20
|
22
|
346
|
73
|
58
|
40
|
103
|
156
|
230
|
422
|
234
|
362
|
445
|
398
|
304
|
220
|
|
| Total Current Assets |
366
|
559
|
671
|
1 003
|
2 474
|
2 665
|
2 898
|
3 819
|
3 403
|
2 839
|
3 821
|
4 557
|
5 575
|
5 666
|
8 492
|
9 341
|
8 415
|
8 105
|
8 333
|
|
| PP&E Net |
227
|
423
|
482
|
537
|
893
|
1 391
|
1 570
|
1 660
|
2 091
|
2 086
|
2 347
|
3 269
|
3 870
|
6 335
|
7 225
|
9 264
|
9 621
|
9 979
|
9 732
|
|
| PP&E Gross |
227
|
423
|
482
|
537
|
893
|
1 391
|
1 570
|
1 660
|
2 091
|
2 086
|
2 347
|
3 269
|
3 870
|
6 335
|
7 225
|
9 264
|
9 621
|
9 979
|
9 732
|
|
| Accumulated Depreciation |
28
|
47
|
78
|
104
|
147
|
232
|
333
|
435
|
504
|
598
|
776
|
1 007
|
1 099
|
1 272
|
1 668
|
2 187
|
2 436
|
2 659
|
3 008
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
190
|
246
|
222
|
188
|
167
|
277
|
216
|
172
|
118
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
394
|
526
|
524
|
561
|
1 003
|
816
|
767
|
659
|
|
| Note Receivable |
0
|
0
|
0
|
5
|
5
|
0
|
19
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
16
|
23
|
23
|
23
|
29
|
35
|
43
|
44
|
57
|
358
|
555
|
211
|
516
|
485
|
784
|
566
|
539
|
466
|
1 035
|
|
| Other Long-Term Assets |
43
|
46
|
51
|
99
|
123
|
391
|
469
|
550
|
544
|
362
|
469
|
795
|
2 437
|
16
|
210
|
71
|
33
|
319
|
148
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
394
|
526
|
524
|
561
|
1 003
|
816
|
767
|
659
|
|
| Total Assets |
652
N/A
|
1 051
+61%
|
1 227
+17%
|
1 669
+36%
|
3 525
+111%
|
4 483
+27%
|
5 001
+12%
|
6 130
+23%
|
6 096
-1%
|
5 645
-7%
|
7 512
+33%
|
9 471
+26%
|
13 146
+39%
|
13 214
+1%
|
17 439
+32%
|
20 521
+18%
|
19 640
-4%
|
19 808
+1%
|
20 024
+1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
73
|
135
|
116
|
167
|
221
|
295
|
259
|
290
|
281
|
267
|
428
|
754
|
663
|
967
|
971
|
1 156
|
951
|
710
|
653
|
|
| Accrued Liabilities |
32
|
68
|
55
|
98
|
77
|
135
|
175
|
237
|
213
|
185
|
223
|
328
|
312
|
367
|
567
|
711
|
547
|
538
|
514
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
45
|
88
|
73
|
125
|
18
|
583
|
746
|
543
|
938
|
250
|
1 048
|
1 317
|
2 893
|
3 306
|
3 615
|
4 442
|
4 255
|
4 166
|
4 265
|
|
| Other Current Liabilities |
33
|
74
|
88
|
102
|
109
|
96
|
147
|
170
|
207
|
230
|
327
|
544
|
770
|
479
|
729
|
1 135
|
1 033
|
1 014
|
682
|
|
| Total Current Liabilities |
184
|
364
|
332
|
492
|
426
|
1 109
|
1 326
|
1 241
|
1 638
|
931
|
2 025
|
2 942
|
4 638
|
5 120
|
5 882
|
7 444
|
6 786
|
6 428
|
6 114
|
|
| Long-Term Debt |
26
|
67
|
78
|
22
|
0
|
0
|
0
|
251
|
0
|
0
|
27
|
24
|
1 660
|
731
|
22
|
166
|
144
|
160
|
122
|
|
| Deferred Income Tax |
1
|
1
|
3
|
5
|
5
|
5
|
6
|
5
|
5
|
3
|
43
|
56
|
130
|
129
|
129
|
161
|
152
|
143
|
137
|
|
| Minority Interest |
3
|
5
|
10
|
0
|
0
|
30
|
39
|
48
|
57
|
2
|
370
|
481
|
493
|
529
|
664
|
1 038
|
971
|
992
|
939
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
181
|
201
|
131
|
131
|
0
|
7
|
4
|
2
|
1
|
1
|
2
|
31
|
1
|
1
|
|
| Total Liabilities |
214
N/A
|
437
+104%
|
423
-3%
|
518
+22%
|
430
-17%
|
1 325
+208%
|
1 571
+19%
|
1 676
+7%
|
1 700
+1%
|
933
-45%
|
2 473
+165%
|
3 508
+42%
|
6 923
+97%
|
6 510
-6%
|
6 698
+3%
|
8 812
+32%
|
8 084
-8%
|
7 724
-4%
|
7 313
-5%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
133
|
266
|
266
|
290
|
388
|
379
|
356
|
380
|
778
|
775
|
1 530
|
1 532
|
1 529
|
1 518
|
1 584
|
1 571
|
1 568
|
1 551
|
1 551
|
|
| Retained Earnings |
168
|
328
|
508
|
817
|
1 100
|
1 228
|
1 809
|
2 255
|
2 102
|
2 868
|
3 699
|
4 218
|
4 900
|
6 002
|
7 084
|
8 090
|
8 762
|
10 093
|
10 990
|
|
| Additional Paid In Capital |
133
|
0
|
0
|
15
|
1 526
|
1 407
|
1 248
|
1 673
|
1 358
|
1 132
|
151
|
93
|
70
|
0
|
2 375
|
2 018
|
1 989
|
1 785
|
1 787
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
25
|
29
|
37
|
37
|
37
|
37
|
37
|
37
|
37
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
4
|
19
|
30
|
29
|
81
|
146
|
16
|
147
|
156
|
60
|
367
|
93
|
313
|
853
|
338
|
7
|
800
|
1 382
|
1 655
|
|
| Total Equity |
438
N/A
|
613
+40%
|
804
+31%
|
1 151
+43%
|
3 095
+169%
|
3 158
+2%
|
3 430
+9%
|
4 455
+30%
|
4 396
-1%
|
4 712
+7%
|
5 039
+7%
|
5 963
+18%
|
6 223
+4%
|
6 704
+8%
|
10 741
+60%
|
11 710
+9%
|
11 557
-1%
|
12 083
+5%
|
12 711
+5%
|
|
| Total Liabilities & Equity |
652
N/A
|
1 051
+61%
|
1 227
+17%
|
1 669
+36%
|
3 525
+111%
|
4 483
+27%
|
5 001
+12%
|
6 130
+23%
|
6 096
-1%
|
5 645
-7%
|
7 512
+33%
|
9 471
+26%
|
13 146
+39%
|
13 214
+1%
|
17 439
+32%
|
20 521
+18%
|
19 640
-4%
|
19 808
+1%
|
20 024
+1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
1 332
|
2 665
|
2 665
|
2 895
|
3 885
|
3 773
|
3 564
|
3 800
|
3 892
|
3 874
|
1 532
|
3 829
|
3 823
|
3 796
|
3 959
|
3 928
|
3 921
|
3 878
|
3 878
|
|