Viva Goods Co Ltd
HKEX:933
Balance Sheet
Balance Sheet Decomposition
Viva Goods Co Ltd
Viva Goods Co Ltd
Balance Sheet
Viva Goods Co Ltd
| Jul-2001 | Jul-2002 | Jul-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jul-2008 | Dec-2009 | 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 |
155
|
11
|
4
|
0
|
2
|
0
|
4
|
0
|
36
|
1 512
|
1 121
|
932
|
828
|
578
|
280
|
805
|
521
|
381
|
649
|
1 857
|
2 529
|
2 975
|
1 281
|
740
|
|
| Cash |
155
|
11
|
4
|
0
|
2
|
0
|
4
|
0
|
36
|
1 512
|
1 121
|
932
|
828
|
578
|
280
|
805
|
521
|
381
|
649
|
1 857
|
742
|
1 561
|
800
|
733
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 787
|
1 414
|
481
|
7
|
|
| Short-Term Investments |
238
|
274
|
53
|
81
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
273
|
591
|
4
|
0
|
0
|
|
| Total Receivables |
34
|
46
|
7
|
6
|
15
|
14
|
7
|
3
|
1
|
1
|
12
|
18
|
34
|
277
|
37
|
267
|
300
|
380
|
200
|
83
|
98
|
862
|
767
|
764
|
|
| Accounts Receivables |
3
|
1
|
4
|
4
|
4
|
6
|
4
|
2
|
0
|
1
|
12
|
18
|
34
|
90
|
37
|
267
|
300
|
380
|
200
|
83
|
98
|
859
|
767
|
692
|
|
| Other Receivables |
31
|
45
|
3
|
2
|
11
|
8
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
72
|
|
| Inventory |
0
|
6
|
3
|
7
|
7
|
6
|
4
|
4
|
6
|
5
|
2
|
0
|
14
|
12
|
216
|
225
|
273
|
294
|
292
|
184
|
281
|
4 061
|
3 321
|
2 880
|
|
| Other Current Assets |
8
|
31
|
21
|
21
|
6
|
1
|
2
|
1
|
0
|
4
|
19
|
508
|
245
|
156
|
248
|
283
|
258
|
139
|
53
|
478
|
348
|
773
|
597
|
619
|
|
| Total Current Assets |
434
|
368
|
88
|
116
|
47
|
22
|
18
|
8
|
43
|
1 522
|
1 153
|
1 458
|
1 122
|
1 023
|
782
|
1 581
|
1 352
|
1 193
|
1 195
|
2 875
|
3 848
|
8 675
|
5 967
|
5 003
|
|
| PP&E Net |
9
|
5
|
4
|
3
|
62
|
60
|
58
|
52
|
10
|
8
|
14
|
10
|
64
|
58
|
19
|
16
|
15
|
20
|
250
|
370
|
442
|
2 632
|
2 527
|
2 324
|
|
| PP&E Gross |
9
|
5
|
4
|
3
|
62
|
60
|
58
|
52
|
10
|
8
|
14
|
10
|
64
|
58
|
19
|
16
|
15
|
20
|
250
|
370
|
442
|
2 632
|
2 527
|
2 324
|
|
| Accumulated Depreciation |
3
|
10
|
13
|
9
|
61
|
68
|
78
|
92
|
4
|
8
|
12
|
7
|
14
|
20
|
22
|
22
|
25
|
27
|
68
|
76
|
120
|
207
|
443
|
564
|
|
| Intangible Assets |
0
|
56
|
0
|
0
|
30
|
29
|
30
|
31
|
5
|
85
|
69
|
14
|
0
|
0
|
0
|
0
|
0
|
12
|
217
|
209
|
185
|
550
|
698
|
664
|
|
| Goodwill |
0
|
0
|
83
|
73
|
22
|
17
|
0
|
0
|
188
|
425
|
425
|
270
|
0
|
0
|
0
|
0
|
0
|
17
|
207
|
79
|
82
|
45
|
44
|
42
|
|
| Long-Term Investments |
1
|
46
|
40
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
284
|
2 880
|
3 244
|
2 895
|
3 502
|
3 495
|
3 767
|
3 736
|
2 940
|
3 235
|
4 218
|
4 264
|
4 237
|
4 700
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
7
|
269
|
46
|
31
|
37
|
15
|
15
|
12
|
81
|
58
|
82
|
335
|
1 306
|
1 245
|
922
|
|
| Other Assets |
0
|
0
|
83
|
73
|
22
|
17
|
0
|
0
|
188
|
425
|
425
|
270
|
0
|
0
|
0
|
0
|
0
|
17
|
207
|
79
|
82
|
45
|
44
|
42
|
|
| Total Assets |
444
N/A
|
474
+7%
|
214
-55%
|
192
-10%
|
166
-14%
|
129
-22%
|
106
-18%
|
91
-14%
|
247
+171%
|
2 047
+729%
|
2 214
+8%
|
4 677
+111%
|
4 461
-5%
|
4 013
-10%
|
4 318
+8%
|
5 107
+18%
|
5 145
+1%
|
5 061
-2%
|
4 867
-4%
|
6 850
+41%
|
9 110
+33%
|
17 472
+92%
|
14 718
-16%
|
13 655
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
2
|
2
|
1
|
2
|
0
|
0
|
5
|
15
|
21
|
29
|
30
|
46
|
105
|
103
|
58
|
112
|
245
|
2 106
|
1 563
|
1 470
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
16
|
7
|
11
|
13
|
16
|
18
|
71
|
34
|
51
|
123
|
136
|
643
|
770
|
627
|
|
| Short-Term Debt |
161
|
219
|
63
|
66
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
5
|
2
|
0
|
6
|
0
|
0
|
0
|
1
|
13
|
5
|
197
|
417
|
0
|
40
|
15
|
135
|
124
|
575
|
588
|
489
|
|
| Other Current Liabilities |
11
|
14
|
10
|
5
|
7
|
6
|
5
|
8
|
5
|
21
|
94
|
208
|
90
|
93
|
78
|
155
|
120
|
114
|
204
|
324
|
391
|
1 105
|
882
|
890
|
|
| Total Current Liabilities |
172
|
233
|
73
|
71
|
27
|
9
|
6
|
16
|
5
|
26
|
114
|
231
|
135
|
140
|
321
|
636
|
297
|
291
|
328
|
695
|
896
|
4 428
|
3 803
|
3 476
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
27
|
30
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
232
|
690
|
788
|
820
|
1 425
|
1 529
|
363
|
1 726
|
1 547
|
1 726
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
17
|
4
|
0
|
0
|
0
|
0
|
0
|
3
|
50
|
81
|
88
|
97
|
99
|
63
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
11
|
5
|
0
|
0
|
4
|
3
|
3
|
3
|
2
|
0
|
23
|
23
|
35
|
43
|
38
|
202
|
138
|
3 005
|
1 337
|
942
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
984
|
0
|
0
|
1
|
39
|
22
|
13
|
5
|
14
|
9
|
223
|
212
|
193
|
|
| Total Liabilities |
172
N/A
|
233
+35%
|
73
-69%
|
71
-3%
|
64
-10%
|
44
-31%
|
12
-73%
|
16
+33%
|
9
-44%
|
49
+444%
|
134
+173%
|
1 222
+812%
|
138
-89%
|
140
+1%
|
576
+311%
|
1 388
+141%
|
1 142
-18%
|
1 170
+2%
|
1 845
+58%
|
2 521
+37%
|
1 494
-41%
|
9 479
+534%
|
6 999
-26%
|
6 400
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7
|
7
|
8
|
8
|
8
|
8
|
20
|
20
|
33
|
191
|
191
|
280
|
304
|
425
|
437
|
438
|
440
|
442
|
443
|
475
|
481
|
484
|
486
|
486
|
|
| Retained Earnings |
96
|
101
|
230
|
281
|
301
|
76
|
331
|
357
|
401
|
450
|
374
|
653
|
1 258
|
1 657
|
1 837
|
1 634
|
1 690
|
1 586
|
751
|
475
|
5 066
|
5 991
|
5 995
|
5 952
|
|
| Additional Paid In Capital |
361
|
361
|
394
|
394
|
394
|
0
|
399
|
399
|
605
|
2 257
|
2 257
|
2 865
|
3 080
|
3 934
|
4 136
|
4 145
|
4 173
|
4 199
|
2 543
|
2 419
|
1 081
|
1 128
|
1 162
|
1 072
|
|
| Unrealized Security Profit/Loss |
0
|
26
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
0
|
6
|
13
|
0
|
0
|
7
|
964
|
2 197
|
1 171
|
1 006
|
769
|
1 080
|
835
|
785
|
961
|
988
|
390
|
76
|
255
|
|
| Total Equity |
272
N/A
|
241
-11%
|
141
-41%
|
121
-14%
|
102
-16%
|
85
-17%
|
95
+12%
|
75
-21%
|
238
+217%
|
1 998
+739%
|
2 080
+4%
|
3 455
+66%
|
4 323
+25%
|
3 873
-10%
|
3 742
-3%
|
3 718
-1%
|
4 003
+8%
|
3 891
-3%
|
3 021
-22%
|
4 329
+43%
|
7 616
+76%
|
7 993
+5%
|
7 719
-3%
|
7 255
-6%
|
|
| Total Liabilities & Equity |
444
N/A
|
474
+7%
|
214
-55%
|
192
-10%
|
166
-14%
|
129
-22%
|
106
-18%
|
91
-14%
|
247
+171%
|
2 047
+729%
|
2 214
+8%
|
4 677
+111%
|
4 461
-5%
|
4 013
-10%
|
4 318
+8%
|
5 107
+18%
|
5 145
+1%
|
5 061
-2%
|
4 867
-4%
|
6 850
+41%
|
9 110
+33%
|
17 472
+92%
|
14 718
-16%
|
13 655
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
211
|
211
|
253
|
253
|
253
|
253
|
408
|
409
|
662
|
3 816
|
3 816
|
5 596
|
6 076
|
8 499
|
8 748
|
8 764
|
8 809
|
8 848
|
8 864
|
9 496
|
9 621
|
9 680
|
9 722
|
9 724
|
|