Bosideng International Holdings Ltd
HKEX:3998
Balance Sheet
Balance Sheet Decomposition
Bosideng International Holdings Ltd
Bosideng International Holdings Ltd
Balance Sheet
Bosideng International Holdings Ltd
| Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
486
|
246
|
508
|
4 686
|
3 813
|
3 128
|
1 418
|
1 907
|
1 935
|
2 734
|
3 473
|
3 023
|
2 835
|
1 794
|
1 754
|
3 639
|
1 771
|
2 503
|
3 718
|
6 227
|
4 185
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 734
|
3 473
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
486
|
246
|
508
|
4 686
|
3 813
|
3 128
|
1 418
|
1 907
|
1 935
|
0
|
0
|
3 023
|
2 835
|
1 794
|
1 754
|
3 639
|
1 771
|
2 503
|
3 718
|
6 227
|
4 185
|
|
| Short-Term Investments |
0
|
0
|
0
|
612
|
1 656
|
2 358
|
2 820
|
2 694
|
2 336
|
2 503
|
2 261
|
1 762
|
2 877
|
4 785
|
4 640
|
3 426
|
6 051
|
6 646
|
5 365
|
6 062
|
7 427
|
|
| Total Receivables |
327
|
605
|
1 314
|
1 280
|
737
|
788
|
906
|
1 154
|
1 464
|
1 961
|
1 770
|
1 515
|
1 306
|
1 456
|
1 392
|
1 436
|
1 279
|
1 725
|
1 311
|
1 886
|
1 999
|
|
| Accounts Receivables |
282
|
260
|
815
|
1 207
|
573
|
661
|
643
|
850
|
1 014
|
1 468
|
1 267
|
694
|
528
|
858
|
884
|
1 082
|
671
|
1 104
|
659
|
1 104
|
947
|
|
| Other Receivables |
45
|
345
|
499
|
73
|
164
|
127
|
263
|
304
|
450
|
493
|
503
|
821
|
778
|
598
|
508
|
354
|
608
|
621
|
652
|
782
|
1 052
|
|
| Inventory |
414
|
529
|
1 244
|
985
|
857
|
860
|
1 215
|
1 399
|
1 971
|
2 043
|
1 909
|
1 629
|
1 437
|
1 455
|
1 931
|
2 726
|
2 646
|
2 688
|
2 689
|
3 197
|
3 951
|
|
| Other Current Assets |
322
|
113
|
58
|
288
|
222
|
359
|
1 729
|
1 566
|
1 967
|
616
|
310
|
1 528
|
2 029
|
1 468
|
1 421
|
1 243
|
1 129
|
1 175
|
1 638
|
1 646
|
1 661
|
|
| Total Current Assets |
1 550
|
1 493
|
3 124
|
7 851
|
7 284
|
7 492
|
8 087
|
8 720
|
9 673
|
9 857
|
9 723
|
9 458
|
10 483
|
10 959
|
11 138
|
12 470
|
12 877
|
14 737
|
14 722
|
19 019
|
19 222
|
|
| PP&E Net |
443
|
7
|
31
|
31
|
42
|
214
|
313
|
853
|
1 032
|
991
|
963
|
927
|
819
|
885
|
1 024
|
2 173
|
2 612
|
2 880
|
2 706
|
2 502
|
3 531
|
|
| PP&E Gross |
443
|
7
|
31
|
31
|
42
|
214
|
313
|
853
|
1 032
|
991
|
963
|
927
|
819
|
885
|
1 024
|
2 173
|
2 612
|
2 880
|
2 706
|
2 502
|
3 531
|
|
| Accumulated Depreciation |
183
|
9
|
14
|
25
|
43
|
64
|
87
|
137
|
200
|
268
|
357
|
424
|
465
|
577
|
681
|
951
|
1 367
|
1 730
|
2 142
|
2 717
|
3 287
|
|
| Intangible Assets |
5
|
0
|
0
|
0
|
0
|
233
|
217
|
635
|
411
|
375
|
339
|
304
|
500
|
602
|
549
|
501
|
465
|
429
|
393
|
357
|
430
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
293
|
293
|
777
|
688
|
633
|
535
|
456
|
981
|
1 294
|
1 251
|
1 153
|
1 107
|
1 067
|
949
|
879
|
708
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
50
|
|
| Long-Term Investments |
143
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
31
|
387
|
421
|
431
|
183
|
179
|
493
|
420
|
856
|
776
|
1 018
|
2 447
|
2 917
|
|
| Other Long-Term Assets |
79
|
0
|
0
|
19
|
43
|
150
|
202
|
235
|
378
|
484
|
508
|
489
|
1 042
|
523
|
628
|
662
|
1 039
|
1 395
|
1 155
|
520
|
545
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
293
|
293
|
777
|
688
|
633
|
535
|
456
|
981
|
1 294
|
1 251
|
1 153
|
1 107
|
1 067
|
949
|
879
|
708
|
|
| Total Assets |
2 210
N/A
|
1 499
-32%
|
3 155
+110%
|
7 901
+150%
|
7 370
-7%
|
8 382
+14%
|
9 112
+9%
|
11 238
+23%
|
12 213
+9%
|
12 758
+4%
|
12 489
-2%
|
12 156
-3%
|
14 118
+16%
|
14 443
+2%
|
15 083
+4%
|
17 379
+15%
|
18 956
+9%
|
21 284
+12%
|
20 943
-2%
|
25 771
+23%
|
27 403
+6%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
409
|
536
|
592
|
281
|
298
|
438
|
333
|
451
|
545
|
690
|
609
|
427
|
495
|
523
|
1 216
|
1 830
|
2 469
|
3 283
|
3 097
|
5 177
|
13 041
|
|
| Accrued Liabilities |
126
|
160
|
205
|
183
|
123
|
229
|
315
|
363
|
362
|
200
|
156
|
220
|
256
|
413
|
453
|
528
|
581
|
567
|
380
|
847
|
706
|
|
| Short-Term Debt |
315
|
0
|
636
|
60
|
0
|
0
|
587
|
1 741
|
1 737
|
1 049
|
2 544
|
3 394
|
2 985
|
2 338
|
1 628
|
818
|
671
|
934
|
770
|
2 478
|
896
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
261
|
223
|
270
|
264
|
356
|
450
|
|
| Other Current Liabilities |
566
|
424
|
1 023
|
256
|
304
|
696
|
743
|
733
|
991
|
868
|
611
|
510
|
647
|
1 063
|
1 499
|
1 254
|
1 498
|
1 556
|
1 542
|
2 326
|
2 249
|
|
| Total Current Liabilities |
1 416
|
1 120
|
2 456
|
780
|
724
|
1 363
|
1 979
|
3 287
|
3 635
|
2 807
|
3 920
|
4 551
|
4 383
|
4 337
|
4 796
|
4 690
|
5 442
|
6 610
|
6 054
|
11 183
|
9 508
|
|
| Long-Term Debt |
0
|
0
|
127
|
0
|
0
|
0
|
0
|
0
|
919
|
2 211
|
993
|
0
|
0
|
0
|
0
|
2 146
|
2 020
|
2 227
|
2 129
|
384
|
512
|
|
| Deferred Income Tax |
0
|
0
|
0
|
33
|
50
|
141
|
166
|
255
|
184
|
169
|
160
|
152
|
225
|
218
|
173
|
140
|
174
|
166
|
142
|
309
|
299
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
94
|
213
|
187
|
222
|
229
|
210
|
179
|
187
|
210
|
189
|
182
|
33
|
57
|
84
|
111
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
65
|
0
|
345
|
190
|
194
|
1
|
0
|
155
|
105
|
5
|
0
|
70
|
54
|
13
|
75
|
54
|
|
| Total Liabilities |
1 416
N/A
|
1 120
-21%
|
2 583
+131%
|
814
-68%
|
774
-5%
|
1 569
+103%
|
2 238
+43%
|
4 100
+83%
|
5 115
+25%
|
5 603
+10%
|
5 303
-5%
|
4 913
-7%
|
4 943
+1%
|
4 847
-2%
|
5 184
+7%
|
7 165
+38%
|
7 887
+10%
|
9 091
+15%
|
8 396
-8%
|
12 036
+43%
|
10 484
-13%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
120
|
5
|
6
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
315
|
333
|
469
|
1 203
|
1 980
|
3 074
|
4 355
|
5 542
|
6 682
|
7 355
|
7 524
|
7 752
|
7 941
|
8 269
|
8 993
|
9 198
|
10 040
|
10 927
|
11 323
|
12 622
|
13 389
|
|
| Additional Paid In Capital |
330
|
41
|
80
|
6 153
|
4 950
|
4 032
|
2 843
|
1 957
|
795
|
151
|
0
|
0
|
1 957
|
1 957
|
1 533
|
1 665
|
1 726
|
1 894
|
1 929
|
1 966
|
4 231
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
43
|
17
|
1
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
111
|
77
|
62
|
171
|
140
|
110
|
207
|
144
|
|
| Other Equity |
29
|
1
|
16
|
270
|
334
|
336
|
342
|
364
|
388
|
350
|
339
|
424
|
624
|
520
|
551
|
589
|
526
|
489
|
596
|
646
|
558
|
|
| Total Equity |
795
N/A
|
380
-52%
|
571
+50%
|
7 087
+1 141%
|
6 596
-7%
|
6 813
+3%
|
6 873
+1%
|
7 138
+4%
|
7 098
-1%
|
7 155
+1%
|
7 185
+0%
|
7 242
+1%
|
9 176
+27%
|
9 596
+5%
|
9 899
+3%
|
10 214
+3%
|
11 069
+8%
|
12 193
+10%
|
12 547
+3%
|
13 735
+9%
|
16 919
+23%
|
|
| Total Liabilities & Equity |
2 210
N/A
|
1 499
-32%
|
3 155
+110%
|
7 901
+150%
|
7 370
-7%
|
8 382
+14%
|
9 112
+9%
|
11 238
+23%
|
12 213
+9%
|
12 758
+4%
|
12 489
-2%
|
12 156
-3%
|
14 118
+16%
|
14 443
+2%
|
15 083
+4%
|
17 379
+15%
|
18 956
+9%
|
21 284
+12%
|
20 943
-2%
|
25 771
+23%
|
27 403
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
8 151
|
8 151
|
8 151
|
7 994
|
7 772
|
7 772
|
7 772
|
8 007
|
8 007
|
8 007
|
8 007
|
8 002
|
10 683
|
10 540
|
10 585
|
10 680
|
10 798
|
10 886
|
10 903
|
10 921
|
11 537
|
|