Newlink Technology Inc
HKEX:9600
Balance Sheet
Balance Sheet Decomposition
Newlink Technology Inc
Newlink Technology Inc
Balance Sheet
Newlink Technology Inc
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
25
|
16
|
57
|
69
|
524
|
414
|
330
|
348
|
|
| Cash |
25
|
16
|
57
|
0
|
524
|
414
|
330
|
348
|
|
| Cash Equivalents |
0
|
0
|
0
|
69
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
|
| Total Receivables |
11
|
79
|
153
|
148
|
245
|
337
|
350
|
274
|
|
| Accounts Receivables |
11
|
78
|
95
|
148
|
243
|
319
|
337
|
268
|
|
| Other Receivables |
0
|
1
|
58
|
0
|
2
|
17
|
12
|
7
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Other Current Assets |
1
|
2
|
5
|
9
|
31
|
7
|
11
|
16
|
|
| Total Current Assets |
37
|
97
|
215
|
226
|
800
|
760
|
693
|
668
|
|
| PP&E Net |
8
|
21
|
16
|
12
|
11
|
23
|
46
|
27
|
|
| PP&E Gross |
8
|
21
|
16
|
12
|
11
|
23
|
46
|
27
|
|
| Accumulated Depreciation |
1
|
2
|
3
|
4
|
5
|
7
|
10
|
12
|
|
| Intangible Assets |
0
|
3
|
10
|
14
|
29
|
48
|
38
|
34
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
37
|
37
|
37
|
|
| Note Receivable |
0
|
1
|
1
|
1
|
1
|
4
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
6
|
32
|
46
|
41
|
|
| Other Long-Term Assets |
1
|
2
|
3
|
7
|
27
|
89
|
87
|
74
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
37
|
37
|
37
|
|
| Total Assets |
46
N/A
|
124
+167%
|
245
+98%
|
259
+5%
|
873
+238%
|
991
+14%
|
948
-4%
|
883
-7%
|
|
| Liabilities | |||||||||
| Accounts Payable |
2
|
5
|
1
|
6
|
12
|
24
|
72
|
61
|
|
| Accrued Liabilities |
0
|
1
|
1
|
9
|
0
|
7
|
7
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
15
|
5
|
19
|
8
|
20
|
|
| Current Portion of Long-Term Debt |
1
|
4
|
2
|
3
|
3
|
3
|
6
|
4
|
|
| Other Current Liabilities |
12
|
27
|
45
|
21
|
12
|
18
|
18
|
38
|
|
| Total Current Liabilities |
15
|
35
|
48
|
53
|
32
|
70
|
110
|
134
|
|
| Long-Term Debt |
3
|
13
|
10
|
6
|
2
|
13
|
24
|
9
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
|
| Minority Interest |
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
22
|
21
|
0
|
|
| Total Liabilities |
17
N/A
|
48
+183%
|
60
+23%
|
61
+2%
|
36
-41%
|
111
+212%
|
161
+45%
|
144
-11%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
29
|
75
|
113
|
123
|
136
|
149
|
50
|
42
|
|
| Additional Paid In Capital |
0
|
0
|
72
|
76
|
710
|
710
|
710
|
750
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Equity |
0
|
0
|
0
|
1
|
8
|
21
|
26
|
34
|
|
| Total Equity |
29
N/A
|
75
+158%
|
185
+146%
|
198
+7%
|
838
+323%
|
880
+5%
|
787
-11%
|
739
-6%
|
|
| Total Liabilities & Equity |
46
N/A
|
124
+167%
|
245
+98%
|
259
+5%
|
873
+238%
|
991
+14%
|
948
-4%
|
883
-7%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
1 660
|
1 660
|
1 660
|
1 660
|
787
|
787
|
787
|
938
|
|