Leysen Jewellery Inc
SSE:603900
Balance Sheet
Balance Sheet Decomposition
Leysen Jewellery Inc
Leysen Jewellery Inc
Balance Sheet
Leysen Jewellery Inc
| 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 |
67
|
73
|
88
|
779
|
144
|
71
|
90
|
261
|
253
|
369
|
228
|
160
|
|
| Cash |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
253
|
369
|
228
|
160
|
|
| Cash Equivalents |
67
|
73
|
88
|
778
|
143
|
70
|
90
|
260
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
734
|
834
|
532
|
583
|
352
|
310
|
300
|
50
|
|
| Total Receivables |
89
|
134
|
153
|
163
|
221
|
182
|
186
|
155
|
158
|
138
|
113
|
150
|
|
| Accounts Receivables |
75
|
97
|
129
|
137
|
177
|
115
|
99
|
96
|
74
|
53
|
54
|
94
|
|
| Other Receivables |
14
|
36
|
24
|
26
|
45
|
67
|
87
|
59
|
84
|
85
|
59
|
56
|
|
| Inventory |
956
|
1 251
|
1 108
|
1 326
|
1 469
|
1 446
|
1 673
|
1 412
|
1 555
|
1 447
|
1 521
|
1 701
|
|
| Other Current Assets |
61
|
42
|
41
|
45
|
47
|
43
|
47
|
43
|
29
|
14
|
14
|
14
|
|
| Total Current Assets |
1 174
|
1 499
|
1 390
|
2 313
|
2 616
|
2 576
|
2 527
|
2 454
|
2 347
|
2 278
|
2 176
|
2 075
|
|
| PP&E Net |
90
|
87
|
87
|
82
|
78
|
72
|
63
|
58
|
187
|
156
|
103
|
81
|
|
| PP&E Gross |
90
|
87
|
87
|
82
|
78
|
72
|
63
|
58
|
187
|
156
|
103
|
81
|
|
| Accumulated Depreciation |
46
|
53
|
63
|
70
|
78
|
80
|
88
|
94
|
167
|
188
|
186
|
187
|
|
| Intangible Assets |
14
|
16
|
21
|
29
|
25
|
24
|
22
|
20
|
19
|
16
|
13
|
11
|
|
| Goodwill |
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
8
|
8
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
|
| Other Long-Term Assets |
32
|
42
|
61
|
67
|
82
|
80
|
86
|
86
|
82
|
107
|
110
|
116
|
|
| Other Assets |
0
|
0
|
0
|
0
|
28
|
28
|
28
|
28
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 319
N/A
|
1 652
+25%
|
1 561
-5%
|
2 493
+60%
|
2 831
+14%
|
2 781
-2%
|
2 729
-2%
|
2 648
-3%
|
2 636
0%
|
2 558
-3%
|
2 403
-6%
|
2 284
-5%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
174
|
437
|
275
|
264
|
192
|
129
|
163
|
108
|
58
|
58
|
58
|
116
|
|
| Accrued Liabilities |
34
|
38
|
42
|
57
|
69
|
67
|
36
|
53
|
39
|
31
|
27
|
52
|
|
| Short-Term Debt |
233
|
140
|
65
|
0
|
36
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
60
|
56
|
31
|
76
|
|
| Other Current Liabilities |
52
|
73
|
98
|
142
|
239
|
179
|
170
|
168
|
167
|
150
|
125
|
95
|
|
| Total Current Liabilities |
493
|
689
|
481
|
463
|
535
|
376
|
369
|
329
|
324
|
295
|
241
|
339
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
56
|
43
|
20
|
18
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
18
|
12
|
12
|
|
| Minority Interest |
1
|
2
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Liabilities |
10
|
11
|
8
|
9
|
7
|
4
|
7
|
0
|
0
|
4
|
5
|
6
|
|
| Total Liabilities |
502
N/A
|
698
+39%
|
487
-30%
|
469
-4%
|
545
+16%
|
381
-30%
|
378
-1%
|
331
-12%
|
382
+16%
|
360
-6%
|
277
-23%
|
374
+35%
|
|
| Equity | |||||||||||||
| Common Stock |
182
|
182
|
182
|
243
|
341
|
341
|
341
|
341
|
340
|
340
|
345
|
343
|
|
| Retained Earnings |
192
|
329
|
450
|
592
|
852
|
966
|
919
|
887
|
823
|
768
|
692
|
473
|
|
| Additional Paid In Capital |
442
|
442
|
442
|
1 190
|
1 093
|
1 094
|
1 092
|
1 090
|
1 090
|
1 090
|
1 104
|
1 102
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
816
N/A
|
953
+17%
|
1 074
+13%
|
2 024
+88%
|
2 286
+13%
|
2 401
+5%
|
2 352
-2%
|
2 317
-1%
|
2 253
-3%
|
2 199
-2%
|
2 125
-3%
|
1 910
-10%
|
|
| Total Liabilities & Equity |
1 319
N/A
|
1 652
+25%
|
1 561
-5%
|
2 493
+60%
|
2 831
+14%
|
2 781
-2%
|
2 729
-2%
|
2 648
-3%
|
2 636
0%
|
2 558
-3%
|
2 403
-6%
|
2 284
-5%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
255
|
255
|
255
|
341
|
341
|
341
|
341
|
341
|
340
|
340
|
340
|
340
|
|