Country Garden Services Holdings Co Ltd
HKEX:6098
Balance Sheet
Balance Sheet Decomposition
Country Garden Services Holdings Co Ltd
Country Garden Services Holdings Co Ltd
Balance Sheet
Country Garden Services Holdings Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
1 774
|
2 634
|
3 869
|
6 914
|
15 215
|
11 619
|
11 216
|
0
|
0
|
|
| Cash |
0
|
0
|
3 869
|
6 914
|
15 215
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 774
|
2 634
|
0
|
0
|
0
|
11 619
|
11 216
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
1 281
|
2 566
|
3 656
|
863
|
0
|
0
|
|
| Total Receivables |
600
|
694
|
758
|
1 941
|
4 851
|
14 477
|
20 553
|
20 021
|
21 368
|
|
| Accounts Receivables |
303
|
372
|
567
|
1 574
|
4 236
|
10 288
|
15 358
|
0
|
0
|
|
| Other Receivables |
297
|
323
|
191
|
367
|
614
|
4 189
|
5 195
|
0
|
0
|
|
| Inventory |
5
|
6
|
8
|
14
|
137
|
211
|
271
|
516
|
613
|
|
| Other Current Assets |
18
|
21
|
35
|
74
|
519
|
1 238
|
1 754
|
1 887
|
2 515
|
|
| Total Current Assets |
2 398
|
3 356
|
4 671
|
10 224
|
23 288
|
31 200
|
34 656
|
35 869
|
42 228
|
|
| PP&E Net |
43
|
79
|
113
|
341
|
1 379
|
1 629
|
1 692
|
2 083
|
2 123
|
|
| PP&E Gross |
43
|
79
|
113
|
341
|
1 379
|
1 629
|
1 692
|
0
|
0
|
|
| Accumulated Depreciation |
69
|
79
|
93
|
183
|
513
|
740
|
1 136
|
0
|
0
|
|
| Intangible Assets |
2
|
18
|
181
|
387
|
1 814
|
8 656
|
8 052
|
7 495
|
6 740
|
|
| Goodwill |
0
|
3
|
505
|
1 217
|
4 362
|
19 289
|
17 901
|
16 433
|
15 423
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
391
|
674
|
234
|
356
|
|
| Long-Term Investments |
20
|
18
|
43
|
89
|
322
|
5 498
|
6 786
|
6 223
|
2 788
|
|
| Other Long-Term Assets |
5
|
4
|
9
|
11
|
38
|
149
|
315
|
0
|
466
|
|
| Other Assets |
0
|
3
|
505
|
1 217
|
4 362
|
19 289
|
17 901
|
16 433
|
15 423
|
|
| Total Assets |
2 468
N/A
|
3 477
+41%
|
5 522
+59%
|
12 269
+122%
|
31 204
+154%
|
66 813
+114%
|
70 077
+5%
|
69 244
-1%
|
71 255
+3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
175
|
239
|
351
|
1 480
|
2 173
|
4 494
|
5 977
|
7 216
|
8 634
|
|
| Accrued Liabilities |
339
|
486
|
867
|
1 503
|
2 340
|
4 299
|
5 129
|
4 832
|
4 957
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
11
|
3 622
|
4 954
|
1 450
|
893
|
556
|
|
| Other Current Liabilities |
870
|
1 195
|
1 910
|
3 433
|
6 098
|
11 043
|
12 438
|
13 442
|
14 185
|
|
| Total Current Liabilities |
1 385
|
1 921
|
3 127
|
6 427
|
14 233
|
24 791
|
24 994
|
26 384
|
28 332
|
|
| Long-Term Debt |
0
|
0
|
0
|
19
|
302
|
1 374
|
3 070
|
2 194
|
2 244
|
|
| Deferred Income Tax |
0
|
14
|
65
|
143
|
510
|
2 275
|
2 104
|
1 884
|
1 599
|
|
| Minority Interest |
64
|
121
|
69
|
306
|
1 593
|
2 187
|
2 453
|
2 626
|
2 462
|
|
| Total Liabilities |
1 449
N/A
|
2 056
+42%
|
3 261
+59%
|
6 896
+111%
|
16 638
+141%
|
30 626
+84%
|
32 620
+7%
|
33 088
+1%
|
34 638
+5%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
2
|
1 757
|
8 362
|
27 203
|
27 330
|
27 067
|
26 522
|
|
| Retained Earnings |
1 019
|
1 421
|
2 259
|
3 616
|
6 217
|
9 065
|
10 038
|
8 788
|
10 268
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
64
|
125
|
353
|
112
|
|
| Other Equity |
0
|
0
|
0
|
0
|
13
|
16
|
36
|
52
|
60
|
|
| Total Equity |
1 019
N/A
|
1 421
+39%
|
2 261
+59%
|
5 373
+138%
|
14 566
+171%
|
36 187
+148%
|
37 456
+4%
|
36 156
-3%
|
36 617
+1%
|
|
| Total Liabilities & Equity |
2 468
N/A
|
3 477
+41%
|
5 522
+59%
|
12 269
+122%
|
31 204
+154%
|
66 813
+114%
|
70 077
+5%
|
69 244
-1%
|
71 255
+3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 500
|
2 500
|
2 500
|
2 711
|
2 932
|
3 366
|
3 373
|
3 343
|
3 343
|
|