Pentamaster International Ltd
HKEX:1665
Balance Sheet
Balance Sheet Decomposition
Pentamaster International Ltd
Pentamaster International Ltd
Balance Sheet
Pentamaster International Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
8
|
15
|
72
|
180
|
95
|
66
|
89
|
118
|
396
|
298
|
|
| Cash Equivalents |
8
|
15
|
72
|
180
|
95
|
66
|
89
|
118
|
396
|
298
|
|
| Short-Term Investments |
3
|
14
|
9
|
37
|
209
|
235
|
261
|
211
|
275
|
0
|
|
| Total Receivables |
14
|
33
|
38
|
55
|
62
|
141
|
165
|
241
|
201
|
250
|
|
| Accounts Receivables |
13
|
32
|
33
|
49
|
62
|
140
|
164
|
238
|
196
|
168
|
|
| Other Receivables |
1
|
1
|
5
|
6
|
0
|
1
|
1
|
3
|
5
|
82
|
|
| Inventory |
7
|
18
|
122
|
138
|
59
|
34
|
72
|
171
|
191
|
122
|
|
| Other Current Assets |
1
|
2
|
3
|
11
|
6
|
7
|
13
|
31
|
17
|
0
|
|
| Total Current Assets |
32
|
82
|
244
|
422
|
432
|
483
|
601
|
771
|
804
|
670
|
|
| PP&E Net |
39
|
41
|
38
|
64
|
78
|
114
|
100
|
135
|
261
|
429
|
|
| PP&E Gross |
39
|
41
|
38
|
64
|
78
|
114
|
100
|
135
|
261
|
0
|
|
| Accumulated Depreciation |
21
|
24
|
25
|
27
|
29
|
32
|
35
|
40
|
51
|
0
|
|
| Intangible Assets |
2
|
1
|
1
|
2
|
31
|
32
|
35
|
36
|
37
|
36
|
|
| Goodwill |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
0
|
0
|
1
|
3
|
4
|
8
|
22
|
20
|
18
|
20
|
|
| Other Long-Term Assets |
3
|
3
|
8
|
8
|
29
|
18
|
64
|
35
|
35
|
34
|
|
| Other Assets |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Total Assets |
77
N/A
|
126
+65%
|
292
+131%
|
498
+71%
|
578
+16%
|
659
+14%
|
825
+25%
|
1 002
+21%
|
1 159
+16%
|
1 193
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
5
|
10
|
25
|
38
|
31
|
63
|
78
|
122
|
118
|
129
|
|
| Accrued Liabilities |
4
|
3
|
6
|
19
|
26
|
17
|
17
|
22
|
25
|
0
|
|
| Short-Term Debt |
0
|
0
|
4
|
4
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
10
|
25
|
129
|
116
|
65
|
37
|
86
|
118
|
158
|
129
|
|
| Total Current Liabilities |
19
|
39
|
164
|
177
|
126
|
119
|
184
|
261
|
302
|
258
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
3
|
0
|
0
|
0
|
5
|
5
|
4
|
4
|
2
|
2
|
|
| Minority Interest |
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
8
|
2
|
0
|
0
|
7
|
12
|
|
| Total Liabilities |
25
N/A
|
44
+78%
|
165
+276%
|
178
+8%
|
139
-21%
|
126
-10%
|
188
+50%
|
265
+41%
|
311
+17%
|
271
-13%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
8
|
8
|
8
|
12
|
12
|
12
|
12
|
|
| Retained Earnings |
52
|
83
|
127
|
227
|
346
|
446
|
548
|
655
|
770
|
910
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
85
|
85
|
85
|
81
|
81
|
81
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
6
|
4
|
12
|
15
|
0
|
|
| Total Equity |
52
N/A
|
83
+59%
|
127
+54%
|
320
+152%
|
439
+37%
|
534
+22%
|
637
+19%
|
737
+16%
|
848
+15%
|
922
+9%
|
|
| Total Liabilities & Equity |
77
N/A
|
126
+65%
|
292
+131%
|
498
+71%
|
578
+16%
|
659
+14%
|
825
+25%
|
1 002
+21%
|
1 159
+16%
|
1 193
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 408
|
2 112
|
2 112
|
2 400
|
2 400
|
2 400
|
2 400
|
2 400
|
2 400
|
2 400
|
|