TK Group Holdings Ltd
HKEX:2283
Balance Sheet
Balance Sheet Decomposition
TK Group Holdings Ltd
TK Group Holdings Ltd
Balance Sheet
TK Group Holdings Ltd
| Dec-2010 | 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 |
34
|
80
|
94
|
333
|
267
|
320
|
381
|
541
|
754
|
583
|
920
|
1 028
|
1 114
|
1 158
|
1 009
|
|
| Cash Equivalents |
34
|
80
|
94
|
333
|
267
|
320
|
381
|
541
|
754
|
583
|
920
|
1 028
|
1 114
|
1 158
|
1 009
|
|
| Short-Term Investments |
0
|
8
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
|
| Total Receivables |
178
|
286
|
323
|
181
|
257
|
217
|
236
|
328
|
327
|
341
|
305
|
386
|
307
|
337
|
428
|
|
| Accounts Receivables |
94
|
118
|
156
|
149
|
212
|
183
|
206
|
292
|
302
|
312
|
273
|
360
|
288
|
316
|
400
|
|
| Other Receivables |
84
|
168
|
167
|
32
|
45
|
34
|
30
|
36
|
25
|
29
|
32
|
26
|
19
|
21
|
28
|
|
| Inventory |
118
|
94
|
150
|
184
|
239
|
254
|
264
|
305
|
343
|
397
|
447
|
496
|
392
|
360
|
420
|
|
| Other Current Assets |
21
|
93
|
64
|
48
|
38
|
133
|
135
|
29
|
149
|
184
|
176
|
218
|
194
|
16
|
28
|
|
| Total Current Assets |
351
|
560
|
655
|
745
|
801
|
924
|
1 017
|
1 203
|
1 574
|
1 504
|
1 848
|
2 127
|
2 007
|
1 871
|
2 039
|
|
| PP&E Net |
155
|
168
|
258
|
201
|
325
|
365
|
362
|
416
|
516
|
735
|
650
|
640
|
611
|
510
|
461
|
|
| PP&E Gross |
155
|
168
|
258
|
201
|
325
|
365
|
362
|
416
|
516
|
735
|
650
|
640
|
611
|
510
|
461
|
|
| Accumulated Depreciation |
203
|
240
|
267
|
311
|
291
|
318
|
355
|
445
|
505
|
581
|
741
|
878
|
895
|
956
|
1 007
|
|
| Intangible Assets |
2
|
6
|
4
|
4
|
9
|
10
|
10
|
11
|
11
|
13
|
23
|
24
|
19
|
15
|
10
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
49
|
50
|
50
|
59
|
51
|
61
|
|
| Other Long-Term Assets |
31
|
36
|
34
|
6
|
0
|
0
|
12
|
8
|
38
|
23
|
0
|
3
|
2
|
5
|
3
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
7
|
0
|
0
|
0
|
|
| Total Assets |
539
N/A
|
770
+43%
|
951
+24%
|
956
+0%
|
1 137
+19%
|
1 300
+14%
|
1 402
+8%
|
1 639
+17%
|
2 163
+32%
|
2 325
+7%
|
2 572
+11%
|
2 851
+11%
|
2 698
-5%
|
2 452
-9%
|
2 577
+5%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
208
|
232
|
342
|
154
|
179
|
231
|
211
|
264
|
308
|
274
|
335
|
288
|
250
|
563
|
728
|
|
| Accrued Liabilities |
0
|
0
|
0
|
91
|
90
|
88
|
119
|
139
|
149
|
138
|
121
|
109
|
99
|
107
|
144
|
|
| Short-Term Debt |
44
|
158
|
129
|
49
|
58
|
0
|
0
|
3
|
77
|
107
|
124
|
123
|
198
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
29
|
38
|
33
|
68
|
26
|
137
|
165
|
30
|
30
|
118
|
179
|
152
|
164
|
94
|
70
|
|
| Other Current Liabilities |
65
|
82
|
101
|
167
|
206
|
164
|
173
|
207
|
244
|
248
|
253
|
292
|
205
|
249
|
268
|
|
| Total Current Liabilities |
346
|
509
|
605
|
527
|
560
|
620
|
668
|
643
|
807
|
884
|
1 013
|
964
|
916
|
678
|
774
|
|
| Long-Term Debt |
52
|
50
|
52
|
53
|
47
|
68
|
34
|
65
|
235
|
169
|
78
|
168
|
101
|
28
|
31
|
|
| Deferred Income Tax |
5
|
11
|
18
|
5
|
4
|
7
|
7
|
8
|
22
|
44
|
41
|
36
|
31
|
23
|
28
|
|
| Other Liabilities |
0
|
2
|
0
|
0
|
0
|
0
|
8
|
11
|
24
|
36
|
46
|
61
|
43
|
37
|
32
|
|
| Total Liabilities |
403
N/A
|
572
+42%
|
675
+18%
|
585
-13%
|
611
+4%
|
695
+14%
|
717
+3%
|
727
+1%
|
1 088
+50%
|
1 133
+4%
|
1 178
+4%
|
1 229
+4%
|
1 092
-11%
|
766
-30%
|
865
+13%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
0
|
80
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
83
|
|
| Retained Earnings |
80
|
119
|
198
|
59
|
185
|
306
|
421
|
595
|
795
|
940
|
1 060
|
1 233
|
1 367
|
1 479
|
1 560
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
208
|
238
|
238
|
238
|
251
|
251
|
251
|
251
|
251
|
251
|
251
|
251
|
|
| Other Equity |
55
|
79
|
78
|
23
|
21
|
21
|
56
|
18
|
54
|
83
|
0
|
55
|
96
|
128
|
183
|
|
| Total Equity |
136
N/A
|
198
+46%
|
276
+40%
|
370
+34%
|
527
+42%
|
606
+15%
|
685
+13%
|
912
+33%
|
1 075
+18%
|
1 191
+11%
|
1 395
+17%
|
1 622
+16%
|
1 606
-1%
|
1 685
+5%
|
1 711
+2%
|
|
| Total Liabilities & Equity |
539
N/A
|
770
+43%
|
951
+24%
|
956
+0%
|
1 137
+19%
|
1 300
+14%
|
1 402
+8%
|
1 639
+17%
|
2 163
+32%
|
2 325
+7%
|
2 572
+11%
|
2 851
+11%
|
2 698
-5%
|
2 452
-9%
|
2 577
+5%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
600
|
600
|
600
|
800
|
827
|
827
|
827
|
833
|
833
|
833
|
833
|
833
|
833
|
833
|
833
|
|