Luk Fook Holdings (International) Ltd
HKEX:590
Balance Sheet
Balance Sheet Decomposition
Luk Fook Holdings (International) Ltd
Luk Fook Holdings (International) Ltd
Balance Sheet
Luk Fook Holdings (International) 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 |
136
|
91
|
73
|
131
|
109
|
175
|
185
|
280
|
287
|
716
|
777
|
996
|
1 805
|
2 090
|
2 432
|
1 862
|
1 900
|
2 087
|
2 714
|
3 546
|
3 492
|
2 348
|
1 931
|
2 414
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
287
|
716
|
777
|
996
|
0
|
0
|
0
|
0
|
1 193
|
1 862
|
2 418
|
2 477
|
3 378
|
2 095
|
1 784
|
1 914
|
|
| Cash Equivalents |
136
|
91
|
73
|
131
|
109
|
175
|
185
|
0
|
0
|
0
|
0
|
0
|
1 805
|
2 090
|
2 432
|
1 862
|
707
|
225
|
296
|
1 069
|
114
|
253
|
147
|
500
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
761
|
191
|
0
|
0
|
0
|
0
|
198
|
0
|
0
|
0
|
0
|
0
|
54
|
53
|
|
| Total Receivables |
13
|
10
|
17
|
15
|
12
|
19
|
53
|
65
|
93
|
122
|
204
|
480
|
363
|
462
|
442
|
450
|
608
|
745
|
654
|
605
|
484
|
493
|
506
|
621
|
|
| Accounts Receivables |
13
|
10
|
17
|
15
|
12
|
19
|
34
|
37
|
74
|
109
|
163
|
317
|
226
|
201
|
215
|
217
|
360
|
363
|
231
|
277
|
188
|
214
|
266
|
294
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
28
|
19
|
13
|
41
|
163
|
137
|
261
|
228
|
233
|
248
|
382
|
423
|
328
|
296
|
279
|
241
|
327
|
|
| Inventory |
372
|
434
|
488
|
545
|
612
|
752
|
1 246
|
1 219
|
1 736
|
2 631
|
4 330
|
4 955
|
6 225
|
7 395
|
6 345
|
6 973
|
7 992
|
9 322
|
7 533
|
7 322
|
8 769
|
8 853
|
9 567
|
10 739
|
|
| Other Current Assets |
11
|
12
|
10
|
11
|
21
|
33
|
46
|
22
|
35
|
32
|
56
|
64
|
152
|
114
|
111
|
147
|
181
|
247
|
179
|
259
|
257
|
280
|
275
|
318
|
|
| Total Current Assets |
532
|
547
|
588
|
703
|
754
|
978
|
1 530
|
1 586
|
2 151
|
3 751
|
6 129
|
6 686
|
8 546
|
10 060
|
9 330
|
9 431
|
10 879
|
12 400
|
11 080
|
11 733
|
13 002
|
11 973
|
12 332
|
13 592
|
|
| PP&E Net |
59
|
63
|
99
|
110
|
105
|
103
|
117
|
108
|
168
|
370
|
395
|
516
|
640
|
618
|
604
|
564
|
548
|
952
|
1 761
|
1 502
|
1 494
|
1 589
|
2 522
|
2 431
|
|
| PP&E Gross |
59
|
63
|
99
|
110
|
105
|
103
|
117
|
108
|
168
|
370
|
395
|
516
|
640
|
618
|
604
|
564
|
548
|
952
|
1 761
|
1 502
|
1 494
|
1 589
|
2 522
|
2 431
|
|
| Accumulated Depreciation |
52
|
61
|
69
|
69
|
75
|
90
|
109
|
140
|
169
|
197
|
249
|
327
|
421
|
533
|
610
|
671
|
759
|
733
|
742
|
772
|
861
|
810
|
886
|
1 027
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
14
|
9
|
18
|
18
|
233
|
16
|
50
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
538
|
505
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
278
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
83
|
0
|
91
|
95
|
99
|
0
|
146
|
112
|
39
|
9
|
0
|
|
| Long-Term Investments |
3
|
3
|
3
|
2
|
0
|
0
|
1
|
2
|
5
|
86
|
70
|
40
|
66
|
301
|
188
|
128
|
109
|
328
|
855
|
953
|
1 031
|
1 129
|
926
|
847
|
|
| Other Long-Term Assets |
12
|
14
|
21
|
27
|
26
|
29
|
40
|
40
|
45
|
59
|
94
|
319
|
333
|
448
|
420
|
464
|
583
|
643
|
228
|
177
|
580
|
198
|
249
|
245
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
278
|
|
| Total Assets |
606
N/A
|
627
+3%
|
711
+13%
|
842
+18%
|
899
+7%
|
1 120
+25%
|
1 706
+52%
|
1 754
+3%
|
2 601
+48%
|
4 282
+65%
|
6 738
+57%
|
7 562
+12%
|
9 586
+27%
|
11 511
+20%
|
10 629
-8%
|
10 679
+0%
|
12 215
+14%
|
14 424
+18%
|
13 925
-3%
|
14 512
+4%
|
16 220
+12%
|
14 929
-8%
|
16 854
+13%
|
17 898
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
87
|
92
|
112
|
121
|
162
|
227
|
293
|
69
|
274
|
333
|
403
|
446
|
338
|
218
|
246
|
382
|
380
|
292
|
98
|
285
|
243
|
280
|
178
|
1 462
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
88
|
151
|
197
|
195
|
286
|
246
|
207
|
193
|
237
|
233
|
140
|
148
|
174
|
207
|
281
|
169
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
311
|
437
|
311
|
451
|
1 513
|
1 089
|
1 955
|
540
|
1 428
|
2 196
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
21
|
0
|
0
|
273
|
169
|
163
|
0
|
0
|
0
|
568
|
1 471
|
400
|
0
|
415
|
1 855
|
469
|
339
|
205
|
172
|
288
|
334
|
|
| Other Current Liabilities |
5
|
6
|
8
|
14
|
8
|
30
|
41
|
148
|
218
|
293
|
416
|
363
|
606
|
614
|
593
|
582
|
683
|
885
|
852
|
1 086
|
1 332
|
1 267
|
1 343
|
1 375
|
|
| Total Current Liabilities |
92
|
98
|
120
|
157
|
170
|
257
|
608
|
456
|
743
|
777
|
1 016
|
1 004
|
1 798
|
2 791
|
1 757
|
1 594
|
2 026
|
3 716
|
3 073
|
2 947
|
3 909
|
2 466
|
3 517
|
4 323
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
284
|
82
|
153
|
148
|
319
|
278
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
1
|
0
|
0
|
3
|
7
|
19
|
24
|
42
|
55
|
85
|
80
|
82
|
101
|
134
|
147
|
158
|
75
|
60
|
120
|
112
|
|
| Minority Interest |
4
|
4
|
8
|
9
|
13
|
13
|
16
|
18
|
23
|
35
|
49
|
53
|
58
|
64
|
95
|
107
|
45
|
46
|
40
|
0
|
0
|
0
|
27
|
61
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
12
|
28
|
54
|
38
|
35
|
34
|
24
|
24
|
8
|
11
|
10
|
1
|
5
|
34
|
34
|
43
|
|
| Total Liabilities |
96
N/A
|
102
+6%
|
128
+25%
|
168
+31%
|
184
+10%
|
270
+47%
|
624
+131%
|
499
-20%
|
937
+88%
|
858
-8%
|
1 143
+33%
|
1 137
-1%
|
1 945
+71%
|
2 975
+53%
|
1 956
-34%
|
1 806
-8%
|
2 180
+21%
|
3 906
+79%
|
3 553
-9%
|
3 187
-10%
|
4 141
+30%
|
2 707
-35%
|
3 963
+46%
|
4 695
+18%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
47
|
47
|
48
|
49
|
49
|
49
|
49
|
49
|
49
|
54
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
59
|
|
| Retained Earnings |
464
|
477
|
535
|
625
|
666
|
742
|
974
|
1 115
|
1 513
|
2 101
|
2 919
|
3 708
|
4 926
|
5 844
|
6 167
|
6 540
|
7 297
|
8 093
|
8 289
|
8 729
|
9 207
|
9 851
|
10 874
|
11 272
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
59
|
59
|
59
|
59
|
1 188
|
2 523
|
2 523
|
2 523
|
2 523
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
2 494
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
16
|
0
|
0
|
5
|
1
|
0
|
4
|
6
|
9
|
10
|
11
|
12
|
11
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
35
|
65
|
94
|
135
|
128
|
110
|
43
|
215
|
190
|
119
|
461
|
54
|
331
|
171
|
536
|
622
|
|
| Total Equity |
511
N/A
|
525
+3%
|
583
+11%
|
674
+16%
|
715
+6%
|
850
+19%
|
1 082
+27%
|
1 256
+16%
|
1 664
+32%
|
3 424
+106%
|
5 596
+63%
|
6 425
+15%
|
7 641
+19%
|
8 536
+12%
|
8 674
+2%
|
8 873
+2%
|
10 035
+13%
|
10 517
+5%
|
10 372
-1%
|
11 325
+9%
|
12 079
+7%
|
12 221
+1%
|
12 891
+5%
|
13 203
+2%
|
|
| Total Liabilities & Equity |
606
N/A
|
627
+3%
|
711
+13%
|
842
+18%
|
899
+7%
|
1 120
+25%
|
1 706
+52%
|
1 754
+3%
|
2 601
+48%
|
4 282
+65%
|
6 738
+57%
|
7 562
+12%
|
9 586
+27%
|
11 511
+20%
|
10 629
-8%
|
10 679
+0%
|
12 215
+14%
|
14 424
+18%
|
13 925
-3%
|
14 512
+4%
|
16 220
+12%
|
14 929
-8%
|
16 854
+13%
|
17 898
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
470
|
475
|
481
|
485
|
488
|
493
|
493
|
493
|
493
|
543
|
589
|
589
|
589
|
589
|
587
|
587
|
587
|
587
|
587
|
587
|
587
|
587
|
587
|
587
|
|