Pico Far East Holdings Ltd
HKEX:752
Balance Sheet
Balance Sheet Decomposition
Pico Far East Holdings Ltd
Pico Far East Holdings Ltd
Balance Sheet
Pico Far East Holdings Ltd
| Oct-2002 | Oct-2003 | Oct-2004 | Oct-2005 | Oct-2006 | Oct-2007 | Oct-2008 | Oct-2009 | Oct-2010 | Oct-2011 | Oct-2012 | Oct-2013 | Oct-2014 | Oct-2015 | Oct-2016 | Oct-2017 | Oct-2018 | Oct-2019 | Oct-2020 | Oct-2021 | Oct-2022 | Oct-2023 | Oct-2024 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
184
|
156
|
234
|
374
|
329
|
472
|
560
|
620
|
823
|
1 076
|
951
|
876
|
842
|
1 010
|
1 030
|
1 100
|
871
|
1 279
|
1 302
|
1 480
|
1 403
|
1 290
|
1 914
|
2 233
|
|
| Cash |
184
|
156
|
234
|
374
|
329
|
472
|
560
|
620
|
823
|
1 076
|
951
|
876
|
842
|
1 010
|
1 030
|
1 100
|
871
|
1 279
|
1 302
|
1 480
|
1 403
|
1 290
|
1 914
|
2 233
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
16
|
19
|
23
|
25
|
|
| Total Receivables |
268
|
354
|
374
|
429
|
520
|
531
|
600
|
557
|
733
|
818
|
916
|
850
|
1 041
|
1 023
|
1 134
|
1 256
|
1 466
|
1 714
|
1 504
|
1 842
|
1 825
|
2 039
|
2 056
|
2 372
|
|
| Accounts Receivables |
260
|
347
|
366
|
422
|
472
|
457
|
549
|
523
|
661
|
749
|
845
|
778
|
964
|
942
|
1 065
|
1 190
|
1 413
|
1 586
|
1 358
|
1 702
|
1 658
|
1 904
|
1 866
|
2 359
|
|
| Other Receivables |
8
|
7
|
9
|
7
|
48
|
75
|
51
|
34
|
72
|
68
|
71
|
72
|
77
|
82
|
70
|
66
|
53
|
128
|
146
|
140
|
167
|
136
|
190
|
13
|
|
| Inventory |
18
|
23
|
37
|
45
|
54
|
59
|
78
|
51
|
28
|
73
|
49
|
55
|
105
|
134
|
175
|
132
|
116
|
38
|
23
|
24
|
13
|
13
|
6
|
8
|
|
| Other Current Assets |
18
|
22
|
19
|
12
|
96
|
81
|
106
|
116
|
141
|
201
|
127
|
141
|
181
|
185
|
178
|
220
|
259
|
151
|
156
|
225
|
107
|
105
|
182
|
60
|
|
| Total Current Assets |
487
|
556
|
665
|
859
|
1 001
|
1 143
|
1 345
|
1 344
|
1 726
|
2 167
|
2 043
|
1 921
|
2 168
|
2 352
|
2 516
|
2 708
|
2 712
|
3 183
|
2 985
|
3 596
|
3 364
|
3 466
|
4 179
|
4 699
|
|
| PP&E Net |
342
|
318
|
310
|
303
|
255
|
262
|
299
|
331
|
285
|
315
|
396
|
508
|
636
|
571
|
584
|
647
|
711
|
703
|
956
|
831
|
728
|
706
|
689
|
705
|
|
| PP&E Gross |
342
|
318
|
310
|
303
|
255
|
262
|
299
|
331
|
285
|
315
|
396
|
508
|
636
|
571
|
584
|
647
|
711
|
703
|
956
|
831
|
728
|
706
|
689
|
0
|
|
| Accumulated Depreciation |
260
|
274
|
260
|
257
|
222
|
244
|
270
|
310
|
354
|
371
|
393
|
385
|
414
|
390
|
421
|
443
|
456
|
493
|
528
|
545
|
548
|
577
|
592
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
5
|
16
|
18
|
16
|
16
|
18
|
18
|
16
|
19
|
16
|
7
|
111
|
127
|
283
|
238
|
219
|
200
|
176
|
142
|
398
|
|
| Goodwill |
5
|
4
|
4
|
4
|
4
|
4
|
2
|
0
|
0
|
4
|
7
|
6
|
6
|
6
|
6
|
92
|
165
|
340
|
321
|
321
|
290
|
290
|
290
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
0
|
0
|
5
|
|
| Long-Term Investments |
38
|
53
|
65
|
96
|
107
|
144
|
185
|
204
|
331
|
346
|
353
|
370
|
264
|
322
|
320
|
295
|
308
|
298
|
252
|
407
|
417
|
416
|
400
|
435
|
|
| Other Long-Term Assets |
27
|
26
|
21
|
17
|
89
|
59
|
58
|
57
|
56
|
74
|
75
|
125
|
138
|
80
|
94
|
93
|
87
|
83
|
3
|
4
|
4
|
6
|
6
|
6
|
|
| Other Assets |
5
|
4
|
4
|
4
|
4
|
4
|
2
|
0
|
0
|
4
|
7
|
6
|
6
|
6
|
6
|
92
|
165
|
340
|
321
|
321
|
290
|
290
|
290
|
0
|
|
| Total Assets |
899
N/A
|
956
+6%
|
1 063
+11%
|
1 279
+20%
|
1 460
+14%
|
1 627
+11%
|
1 907
+17%
|
1 951
+2%
|
2 414
+24%
|
2 924
+21%
|
2 891
-1%
|
2 946
+2%
|
3 242
+10%
|
3 356
+4%
|
3 536
+5%
|
3 955
+12%
|
4 119
+4%
|
4 898
+19%
|
4 765
-3%
|
5 386
+13%
|
5 012
-7%
|
5 061
+1%
|
5 707
+13%
|
6 248
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
245
|
289
|
362
|
445
|
258
|
204
|
238
|
263
|
318
|
444
|
388
|
372
|
456
|
468
|
430
|
485
|
460
|
491
|
382
|
336
|
360
|
362
|
354
|
2 337
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
222
|
292
|
402
|
325
|
544
|
646
|
631
|
697
|
774
|
914
|
932
|
908
|
1 003
|
1 281
|
1 109
|
1 490
|
1 136
|
1 513
|
1 808
|
0
|
|
| Short-Term Debt |
97
|
80
|
47
|
45
|
23
|
30
|
39
|
54
|
25
|
14
|
13
|
10
|
6
|
0
|
0
|
5
|
93
|
258
|
272
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
357
|
454
|
205
|
348
|
601
|
|
| Other Current Liabilities |
58
|
79
|
114
|
168
|
192
|
222
|
262
|
218
|
260
|
415
|
352
|
267
|
311
|
225
|
254
|
326
|
358
|
179
|
187
|
282
|
304
|
257
|
546
|
412
|
|
| Total Current Liabilities |
400
|
447
|
523
|
658
|
696
|
750
|
942
|
862
|
1 148
|
1 520
|
1 383
|
1 346
|
1 547
|
1 608
|
1 616
|
1 725
|
1 913
|
2 210
|
1 975
|
2 466
|
2 255
|
2 336
|
3 057
|
3 349
|
|
| Long-Term Debt |
31
|
29
|
18
|
10
|
20
|
23
|
13
|
41
|
30
|
0
|
0
|
1
|
0
|
0
|
80
|
76
|
16
|
354
|
547
|
519
|
479
|
314
|
245
|
253
|
|
| Deferred Income Tax |
5
|
5
|
12
|
12
|
12
|
12
|
13
|
17
|
27
|
30
|
35
|
33
|
33
|
32
|
34
|
42
|
46
|
65
|
63
|
81
|
92
|
81
|
86
|
91
|
|
| Minority Interest |
40
|
39
|
40
|
42
|
49
|
66
|
68
|
69
|
80
|
70
|
62
|
55
|
49
|
34
|
26
|
84
|
85
|
172
|
140
|
132
|
81
|
69
|
26
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
147
|
113
|
83
|
0
|
0
|
0
|
1
|
2
|
|
| Total Liabilities |
475
N/A
|
520
+9%
|
592
+14%
|
727
+23%
|
777
+7%
|
850
+9%
|
1 036
+22%
|
989
-4%
|
1 284
+30%
|
1 621
+26%
|
1 480
-9%
|
1 435
-3%
|
1 630
+14%
|
1 675
+3%
|
1 756
+5%
|
2 039
+16%
|
2 207
+8%
|
2 915
+32%
|
2 807
-4%
|
3 198
+14%
|
2 906
-9%
|
2 799
-4%
|
3 415
+22%
|
3 700
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
55
|
56
|
56
|
57
|
60
|
60
|
60
|
60
|
60
|
61
|
61
|
61
|
61
|
61
|
61
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
62
|
63
|
|
| Retained Earnings |
361
|
370
|
145
|
69
|
47
|
17
|
104
|
175
|
283
|
316
|
508
|
598
|
715
|
860
|
987
|
1 059
|
1 099
|
1 176
|
1 106
|
1 212
|
1 320
|
1 449
|
1 438
|
2 484
|
|
| Additional Paid In Capital |
0
|
0
|
605
|
609
|
694
|
700
|
702
|
702
|
712
|
719
|
724
|
727
|
728
|
735
|
745
|
757
|
769
|
777
|
777
|
777
|
779
|
780
|
783
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
54
|
69
|
70
|
54
|
0
|
|
| Other Equity |
8
|
11
|
44
|
43
|
23
|
0
|
6
|
26
|
74
|
208
|
118
|
122
|
104
|
22
|
17
|
35
|
21
|
29
|
16
|
82
|
124
|
100
|
46
|
0
|
|
| Total Equity |
424
N/A
|
437
+3%
|
471
+8%
|
552
+17%
|
683
+24%
|
777
+14%
|
871
+12%
|
962
+10%
|
1 129
+17%
|
1 303
+15%
|
1 411
+8%
|
1 511
+7%
|
1 612
+7%
|
1 681
+4%
|
1 780
+6%
|
1 916
+8%
|
1 912
0%
|
1 983
+4%
|
1 958
-1%
|
2 188
+12%
|
2 105
-4%
|
2 261
+7%
|
2 292
+1%
|
2 547
+11%
|
|
| Total Liabilities & Equity |
899
N/A
|
956
+6%
|
1 063
+11%
|
1 279
+20%
|
1 460
+14%
|
1 627
+11%
|
1 907
+17%
|
1 951
+2%
|
2 414
+24%
|
2 924
+21%
|
2 891
-1%
|
2 946
+2%
|
3 242
+10%
|
3 356
+4%
|
3 536
+5%
|
3 955
+12%
|
4 119
+4%
|
4 898
+19%
|
4 765
-3%
|
5 386
+13%
|
5 012
-7%
|
5 061
+1%
|
5 707
+13%
|
6 248
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 097
|
1 110
|
1 121
|
1 141
|
1 190
|
1 195
|
1 196
|
1 196
|
1 207
|
1 213
|
1 214
|
1 216
|
1 216
|
1 220
|
1 225
|
1 230
|
1 235
|
1 238
|
1 238
|
1 238
|
1 238
|
1 239
|
1 241
|
1 264
|
|