Halcyon Agri Corporation Ltd
SGX:5VJ
Balance Sheet
Balance Sheet Decomposition
Halcyon Agri Corporation Ltd
Halcyon Agri Corporation Ltd
Balance Sheet
Halcyon Agri Corporation Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
4
|
4
|
12
|
50
|
45
|
43
|
59
|
112
|
123
|
56
|
44
|
33
|
119
|
48
|
84
|
|
| Cash |
4
|
4
|
12
|
50
|
45
|
43
|
59
|
112
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123
|
56
|
44
|
33
|
119
|
0
|
84
|
|
| Short-Term Investments |
1
|
5
|
0
|
0
|
0
|
27
|
8
|
37
|
0
|
0
|
0
|
0
|
7
|
108
|
66
|
|
| Total Receivables |
7
|
11
|
8
|
10
|
93
|
0
|
122
|
198
|
302
|
305
|
250
|
274
|
300
|
173
|
233
|
|
| Accounts Receivables |
7
|
11
|
7
|
7
|
65
|
0
|
98
|
122
|
147
|
134
|
157
|
165
|
138
|
141
|
196
|
|
| Other Receivables |
0
|
0
|
1
|
3
|
28
|
0
|
24
|
76
|
156
|
171
|
92
|
109
|
162
|
31
|
38
|
|
| Inventory |
8
|
11
|
20
|
16
|
88
|
0
|
320
|
305
|
298
|
375
|
389
|
497
|
411
|
457
|
506
|
|
| Other Current Assets |
7
|
5
|
1
|
4
|
7
|
3
|
60
|
152
|
46
|
28
|
24
|
30
|
45
|
31
|
96
|
|
| Total Current Assets |
26
|
35
|
41
|
80
|
264
|
3
|
569
|
805
|
770
|
764
|
707
|
834
|
877
|
812
|
968
|
|
| PP&E Net |
0
|
12
|
11
|
16
|
156
|
0
|
533
|
582
|
675
|
778
|
829
|
799
|
769
|
783
|
763
|
|
| PP&E Gross |
0
|
12
|
0
|
16
|
156
|
0
|
533
|
582
|
675
|
778
|
829
|
799
|
769
|
783
|
763
|
|
| Accumulated Depreciation |
0
|
1
|
0
|
2
|
2
|
0
|
26
|
44
|
68
|
96
|
123
|
141
|
151
|
204
|
218
|
|
| Intangible Assets |
0
|
10
|
10
|
10
|
10
|
0
|
11
|
11
|
14
|
15
|
14
|
13
|
12
|
12
|
11
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
190
|
190
|
287
|
286
|
286
|
286
|
286
|
286
|
286
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
3
|
60
|
51
|
3
|
4
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
21
|
0
|
229
|
25
|
48
|
46
|
45
|
51
|
48
|
47
|
42
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
2
|
3
|
0
|
14
|
17
|
17
|
23
|
22
|
28
|
22
|
23
|
21
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
190
|
190
|
287
|
286
|
286
|
286
|
286
|
286
|
286
|
|
| Total Assets |
27
N/A
|
57
+115%
|
62
+9%
|
108
+74%
|
641
+494%
|
0
N/A
|
1 550
N/A
|
1 633
+5%
|
1 815
+11%
|
1 915
+6%
|
1 964
+3%
|
2 063
+5%
|
2 017
-2%
|
1 967
-2%
|
2 093
+6%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
7
|
0
|
2
|
0
|
27
|
0
|
46
|
39
|
35
|
38
|
33
|
57
|
36
|
67
|
98
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
21
|
29
|
23
|
23
|
28
|
32
|
42
|
57
|
76
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
519
|
573
|
464
|
602
|
0
|
376
|
582
|
|
| Current Portion of Long-Term Debt |
8
|
22
|
28
|
21
|
59
|
0
|
245
|
208
|
1
|
42
|
376
|
36
|
716
|
623
|
565
|
|
| Other Current Liabilities |
5
|
9
|
5
|
5
|
17
|
0
|
100
|
69
|
47
|
49
|
47
|
72
|
62
|
101
|
88
|
|
| Total Current Liabilities |
19
|
31
|
35
|
26
|
111
|
0
|
413
|
345
|
625
|
725
|
948
|
799
|
857
|
1 224
|
1 409
|
|
| Long-Term Debt |
0
|
9
|
0
|
0
|
340
|
0
|
461
|
403
|
392
|
522
|
184
|
460
|
427
|
111
|
112
|
|
| Deferred Income Tax |
0
|
0
|
1
|
1
|
19
|
0
|
35
|
26
|
39
|
48
|
45
|
47
|
48
|
43
|
42
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
76
|
0
|
47
|
43
|
29
|
28
|
21
|
30
|
30
|
25
|
19
|
|
| Other Liabilities |
0
|
0
|
1
|
1
|
11
|
0
|
19
|
21
|
23
|
31
|
38
|
33
|
26
|
23
|
21
|
|
| Total Liabilities |
19
N/A
|
40
+108%
|
36
-10%
|
28
-23%
|
557
+1 910%
|
0
N/A
|
975
N/A
|
838
-14%
|
1 108
+32%
|
1 353
+22%
|
1 236
-9%
|
1 368
+11%
|
1 387
+1%
|
1 426
+3%
|
1 602
+12%
|
|
| Equity | ||||||||||||||||
| Common Stock |
7
|
13
|
13
|
64
|
93
|
0
|
604
|
604
|
604
|
604
|
604
|
604
|
604
|
604
|
604
|
|
| Retained Earnings |
0
|
5
|
15
|
21
|
8
|
0
|
49
|
77
|
53
|
57
|
112
|
112
|
134
|
229
|
265
|
|
| Other Equity |
0
|
0
|
1
|
5
|
17
|
0
|
77
|
114
|
156
|
15
|
235
|
202
|
160
|
166
|
152
|
|
| Total Equity |
7
N/A
|
17
+136%
|
26
+54%
|
80
+207%
|
84
+5%
|
0
N/A
|
575
N/A
|
795
+38%
|
707
-11%
|
561
-21%
|
728
+30%
|
694
-5%
|
630
-9%
|
541
-14%
|
491
-9%
|
|
| Total Liabilities & Equity |
27
N/A
|
57
+115%
|
62
+9%
|
108
+74%
|
641
+494%
|
0
N/A
|
1 550
N/A
|
1 633
+5%
|
1 815
+11%
|
1 915
+6%
|
1 964
+3%
|
2 063
+5%
|
2 017
-2%
|
1 967
-2%
|
2 093
+6%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
370
|
421
|
0
|
1 595
|
1 595
|
1 595
|
1 595
|
1 595
|
1 595
|
1 595
|
1 595
|
1 595
|
|