Fsilon Furnishing and Construction Materials Corp
SSE:605318
Balance Sheet
Balance Sheet Decomposition
Fsilon Furnishing and Construction Materials Corp
Fsilon Furnishing and Construction Materials Corp
Balance Sheet
Fsilon Furnishing and Construction Materials Corp
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
59
|
117
|
265
|
308
|
449
|
576
|
377
|
263
|
|
| Cash |
0
|
0
|
0
|
1
|
0
|
359
|
377
|
263
|
|
| Cash Equivalents |
58
|
117
|
265
|
307
|
449
|
217
|
0
|
0
|
|
| Short-Term Investments |
84
|
137
|
35
|
130
|
62
|
103
|
288
|
216
|
|
| Total Receivables |
12
|
14
|
22
|
42
|
68
|
72
|
79
|
63
|
|
| Accounts Receivables |
8
|
11
|
19
|
38
|
59
|
66
|
72
|
58
|
|
| Other Receivables |
4
|
4
|
3
|
4
|
9
|
6
|
7
|
5
|
|
| Inventory |
75
|
74
|
62
|
80
|
116
|
106
|
99
|
73
|
|
| Other Current Assets |
7
|
8
|
7
|
286
|
254
|
27
|
22
|
10
|
|
| Total Current Assets |
237
|
350
|
390
|
846
|
948
|
884
|
865
|
624
|
|
| PP&E Net |
95
|
98
|
158
|
217
|
238
|
252
|
296
|
310
|
|
| PP&E Gross |
95
|
98
|
158
|
217
|
238
|
252
|
296
|
310
|
|
| Accumulated Depreciation |
13
|
20
|
27
|
34
|
41
|
54
|
66
|
81
|
|
| Intangible Assets |
18
|
57
|
56
|
55
|
50
|
50
|
49
|
47
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
8
|
7
|
10
|
9
|
|
| Other Long-Term Assets |
2
|
3
|
3
|
3
|
9
|
11
|
12
|
20
|
|
| Total Assets |
353
N/A
|
508
+44%
|
607
+20%
|
1 121
+85%
|
1 252
+12%
|
1 205
-4%
|
1 232
+2%
|
1 011
-18%
|
|
| Liabilities | |||||||||
| Accounts Payable |
73
|
102
|
100
|
129
|
121
|
271
|
139
|
124
|
|
| Accrued Liabilities |
15
|
16
|
15
|
14
|
22
|
26
|
27
|
23
|
|
| Short-Term Debt |
0
|
0
|
24
|
72
|
240
|
31
|
203
|
124
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Current Liabilities |
85
|
52
|
44
|
54
|
59
|
92
|
77
|
53
|
|
| Total Current Liabilities |
173
|
169
|
183
|
269
|
442
|
420
|
447
|
324
|
|
| Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Liabilities |
173
N/A
|
170
-2%
|
184
+9%
|
271
+47%
|
444
+64%
|
421
-5%
|
448
+6%
|
325
-27%
|
|
| Equity | |||||||||
| Common Stock |
50
|
97
|
97
|
129
|
129
|
129
|
129
|
126
|
|
| Retained Earnings |
128
|
73
|
158
|
222
|
242
|
215
|
189
|
121
|
|
| Additional Paid In Capital |
2
|
168
|
168
|
499
|
499
|
481
|
489
|
441
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
62
|
41
|
22
|
3
|
|
| Total Equity |
179
N/A
|
338
+88%
|
423
+25%
|
850
+101%
|
809
-5%
|
784
-3%
|
784
0%
|
686
-13%
|
|
| Total Liabilities & Equity |
353
N/A
|
508
+44%
|
607
+20%
|
1 121
+85%
|
1 252
+12%
|
1 205
-4%
|
1 232
+2%
|
1 011
-18%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
50
|
97
|
97
|
129
|
125
|
125
|
127
|
126
|
|