Upbest Group Ltd
HKEX:335
Balance Sheet
Balance Sheet Decomposition
Upbest Group Ltd
Upbest Group Ltd
Balance Sheet
Upbest Group Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | 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 |
20
|
9
|
28
|
34
|
112
|
140
|
181
|
89
|
167
|
138
|
146
|
173
|
177
|
218
|
379
|
352
|
579
|
361
|
470
|
806
|
558
|
449
|
256
|
591
|
|
| Cash |
20
|
9
|
28
|
34
|
112
|
62
|
96
|
65
|
105
|
84
|
69
|
49
|
76
|
102
|
101
|
129
|
363
|
200
|
199
|
684
|
395
|
210
|
45
|
356
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
78
|
85
|
24
|
62
|
53
|
77
|
124
|
100
|
116
|
277
|
223
|
215
|
161
|
272
|
122
|
164
|
239
|
211
|
235
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
69
|
25
|
3
|
9
|
9
|
5
|
3
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
350
|
437
|
383
|
429
|
603
|
654
|
362
|
194
|
238
|
224
|
239
|
291
|
259
|
293
|
635
|
615
|
378
|
696
|
948
|
907
|
943
|
741
|
729
|
546
|
|
| Accounts Receivables |
350
|
436
|
383
|
429
|
474
|
522
|
361
|
193
|
238
|
223
|
239
|
291
|
259
|
293
|
635
|
615
|
376
|
695
|
947
|
905
|
942
|
739
|
729
|
542
|
|
| Other Receivables |
0
|
1
|
1
|
0
|
128
|
133
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
1
|
2
|
0
|
4
|
|
| Inventory |
0
|
0
|
0
|
44
|
71
|
97
|
87
|
143
|
143
|
139
|
93
|
93
|
149
|
184
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Other Current Assets |
61
|
62
|
63
|
63
|
0
|
0
|
0
|
66
|
38
|
42
|
42
|
22
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
54
|
52
|
71
|
|
| Total Current Assets |
431
|
508
|
474
|
571
|
786
|
960
|
655
|
495
|
595
|
552
|
525
|
583
|
595
|
706
|
1 026
|
1 090
|
970
|
1 071
|
1 431
|
1 726
|
1 514
|
1 203
|
1 040
|
904
|
|
| PP&E Net |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| PP&E Gross |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Accumulated Depreciation |
2
|
3
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Intangible Assets |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
90
|
52
|
26
|
33
|
30
|
36
|
40
|
32
|
68
|
59
|
0
|
98
|
170
|
98
|
122
|
73
|
89
|
87
|
54
|
40
|
|
| Long-Term Investments |
24
|
4
|
0
|
170
|
208
|
417
|
507
|
622
|
681
|
780
|
872
|
982
|
1 105
|
1 358
|
1 303
|
1 445
|
1 559
|
1 725
|
1 676
|
1 661
|
1 680
|
1 747
|
1 967
|
2 217
|
|
| Other Long-Term Assets |
5
|
5
|
7
|
6
|
7
|
7
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
11
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
|
| Total Assets |
465
N/A
|
521
+12%
|
486
-7%
|
751
+55%
|
1 094
+46%
|
1 440
+32%
|
1 197
-17%
|
1 159
-3%
|
1 315
+14%
|
1 378
+5%
|
1 445
+5%
|
1 605
+11%
|
1 777
+11%
|
2 131
+20%
|
2 380
+12%
|
2 641
+11%
|
2 713
+3%
|
2 904
+7%
|
3 238
+12%
|
3 468
+7%
|
3 293
-5%
|
3 047
-7%
|
3 071
+1%
|
3 172
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
180
|
212
|
150
|
200
|
244
|
82
|
75
|
38
|
106
|
75
|
57
|
52
|
45
|
61
|
0
|
95
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
7
|
8
|
8
|
21
|
7
|
18
|
25
|
42
|
101
|
79
|
74
|
6
|
4
|
10
|
5
|
6
|
7
|
10
|
17
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
284
|
263
|
235
|
139
|
116
|
111
|
|
| Current Portion of Long-Term Debt |
55
|
167
|
156
|
151
|
115
|
477
|
82
|
8
|
20
|
14
|
39
|
45
|
76
|
16
|
3
|
28
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
45
|
0
|
6
|
1
|
6
|
84
|
114
|
37
|
56
|
70
|
72
|
103
|
118
|
190
|
49
|
73
|
213
|
254
|
311
|
544
|
334
|
140
|
154
|
198
|
|
| Total Current Liabilities |
280
|
379
|
312
|
352
|
365
|
650
|
279
|
94
|
202
|
169
|
186
|
225
|
280
|
368
|
192
|
270
|
222
|
261
|
605
|
812
|
574
|
286
|
281
|
325
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
163
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
18
|
19
|
19
|
55
|
55
|
55
|
38
|
37
|
36
|
36
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
330
N/A
|
379
+15%
|
312
-18%
|
352
+13%
|
546
+55%
|
685
+25%
|
298
-56%
|
149
-50%
|
257
+73%
|
224
-13%
|
224
0%
|
262
+17%
|
317
+21%
|
404
+28%
|
191
-53%
|
269
+41%
|
222
-18%
|
261
+18%
|
604
+131%
|
811
+34%
|
573
-29%
|
285
-50%
|
280
-2%
|
325
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3
|
11
|
11
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
27
|
|
| Retained Earnings |
70
|
76
|
108
|
181
|
305
|
484
|
599
|
679
|
727
|
822
|
891
|
1 011
|
1 128
|
1 395
|
1 860
|
2 045
|
2 161
|
2 315
|
2 309
|
2 328
|
2 388
|
2 435
|
2 468
|
2 484
|
|
| Additional Paid In Capital |
63
|
55
|
55
|
206
|
230
|
259
|
288
|
318
|
318
|
318
|
318
|
318
|
318
|
318
|
318
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
304
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
5
|
0
|
3
|
6
|
2
|
0
|
4
|
7
|
8
|
|
| Total Equity |
135
N/A
|
141
+5%
|
174
+23%
|
399
+129%
|
548
+37%
|
755
+38%
|
900
+19%
|
1 010
+12%
|
1 058
+5%
|
1 153
+9%
|
1 222
+6%
|
1 343
+10%
|
1 460
+9%
|
1 727
+18%
|
2 189
+27%
|
2 371
+8%
|
2 492
+5%
|
2 643
+6%
|
2 634
0%
|
2 657
+1%
|
2 720
+2%
|
2 762
+2%
|
2 792
+1%
|
2 848
+2%
|
|
| Total Liabilities & Equity |
465
N/A
|
521
+12%
|
486
-7%
|
751
+55%
|
1 094
+46%
|
1 440
+32%
|
1 197
-17%
|
1 159
-3%
|
1 315
+14%
|
1 378
+5%
|
1 445
+5%
|
1 605
+11%
|
1 777
+11%
|
2 131
+20%
|
2 380
+12%
|
2 641
+11%
|
2 713
+3%
|
2 904
+7%
|
3 238
+12%
|
3 468
+7%
|
3 293
-5%
|
3 047
-7%
|
3 071
+1%
|
3 172
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 240
|
2 240
|
2 240
|
2 458
|
2 506
|
2 549
|
2 591
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
2 682
|
|