Poly Property Services Co Ltd
HKEX:6049
Balance Sheet
Balance Sheet Decomposition
Poly Property Services Co Ltd
Poly Property Services Co Ltd
Balance Sheet
Poly Property Services Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
6 509
|
7 448
|
7 691
|
8 956
|
11 011
|
9 891
|
|
| Cash |
0
|
0
|
0
|
6 509
|
7 448
|
7 691
|
8 956
|
11 011
|
9 891
|
|
| Short-Term Investments |
1 280
|
1 649
|
1 812
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
126
|
222
|
197
|
387
|
885
|
1 440
|
2 293
|
2 385
|
2 923
|
|
| Accounts Receivables |
128
|
225
|
196
|
391
|
888
|
1 425
|
2 263
|
2 341
|
2 816
|
|
| Other Receivables |
2
|
3
|
1
|
4
|
3
|
16
|
30
|
44
|
108
|
|
| Inventory |
1
|
2
|
66
|
46
|
51
|
51
|
40
|
31
|
32
|
|
| Other Current Assets |
67
|
124
|
222
|
361
|
515
|
809
|
843
|
800
|
790
|
|
| Total Current Assets |
1 473
|
1 997
|
2 297
|
7 303
|
8 899
|
9 991
|
12 133
|
14 228
|
13 636
|
|
| PP&E Net |
50
|
61
|
91
|
99
|
162
|
213
|
230
|
246
|
246
|
|
| PP&E Gross |
50
|
61
|
91
|
99
|
162
|
213
|
230
|
246
|
246
|
|
| Accumulated Depreciation |
60
|
76
|
96
|
121
|
167
|
204
|
261
|
302
|
324
|
|
| Intangible Assets |
0
|
0
|
52
|
49
|
71
|
60
|
50
|
40
|
30
|
|
| Goodwill |
0
|
0
|
46
|
47
|
65
|
65
|
65
|
64
|
64
|
|
| Long-Term Investments |
51
|
47
|
57
|
56
|
229
|
789
|
593
|
242
|
2 749
|
|
| Other Long-Term Assets |
2
|
7
|
9
|
17
|
18
|
20
|
39
|
57
|
56
|
|
| Other Assets |
0
|
0
|
46
|
47
|
65
|
65
|
65
|
64
|
64
|
|
| Total Assets |
1 575
N/A
|
2 112
+34%
|
2 552
+21%
|
7 571
+197%
|
9 444
+25%
|
11 138
+18%
|
13 110
+18%
|
14 877
+13%
|
16 781
+13%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
120
|
158
|
193
|
253
|
397
|
804
|
1 575
|
2 009
|
2 754
|
|
| Accrued Liabilities |
668
|
794
|
841
|
1 116
|
1 173
|
1 747
|
254
|
294
|
168
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
2
|
3
|
211
|
36
|
38
|
43
|
43
|
|
| Other Current Liabilities |
471
|
750
|
794
|
1 052
|
1 348
|
1 550
|
3 318
|
3 576
|
3 876
|
|
| Total Current Liabilities |
1 261
|
1 704
|
1 831
|
2 424
|
3 130
|
4 136
|
5 185
|
5 921
|
6 841
|
|
| Long-Term Debt |
4
|
8
|
15
|
12
|
41
|
94
|
69
|
69
|
63
|
|
| Deferred Income Tax |
0
|
0
|
13
|
13
|
18
|
13
|
11
|
11
|
7
|
|
| Minority Interest |
8
|
14
|
43
|
67
|
76
|
103
|
154
|
157
|
170
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
8
|
6
|
0
|
0
|
0
|
|
| Total Liabilities |
1 273
N/A
|
1 726
+36%
|
1 903
+10%
|
2 516
+32%
|
3 273
+30%
|
4 352
+33%
|
5 419
+25%
|
6 157
+14%
|
7 080
+15%
|
|
| Equity | ||||||||||
| Common Stock |
100
|
100
|
100
|
533
|
553
|
553
|
553
|
553
|
553
|
|
| Retained Earnings |
203
|
282
|
541
|
571
|
1 079
|
1 686
|
2 637
|
3 797
|
4 729
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
3 940
|
4 535
|
4 535
|
4 535
|
4 535
|
4 535
|
|
| Unrealized Security Profit/Loss |
0
|
4
|
9
|
12
|
4
|
11
|
11
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
46
|
166
|
116
|
|
| Total Equity |
303
N/A
|
386
+27%
|
650
+68%
|
5 055
+678%
|
6 171
+22%
|
6 786
+10%
|
7 691
+13%
|
8 720
+13%
|
9 701
+11%
|
|
| Total Liabilities & Equity |
1 575
N/A
|
2 112
+34%
|
2 552
+21%
|
7 571
+197%
|
9 444
+25%
|
11 138
+18%
|
13 110
+18%
|
14 877
+13%
|
16 781
+13%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
400
|
400
|
400
|
533
|
553
|
553
|
553
|
553
|
553
|
|