Cloud Village Inc
HKEX:9899
Balance Sheet
Balance Sheet Decomposition
Cloud Village Inc
Cloud Village Inc
Balance Sheet
Cloud Village Inc
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
551
|
911
|
3 006
|
853
|
2 917
|
4 020
|
3 795
|
|
| Cash |
33
|
32
|
24
|
853
|
2 917
|
4 020
|
3 795
|
|
| Cash Equivalents |
518
|
879
|
2 982
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3 056
|
5 506
|
1 788
|
5 769
|
6 192
|
5 485
|
6 427
|
|
| Total Receivables |
2 614
|
618
|
611
|
927
|
773
|
1 116
|
1 288
|
|
| Accounts Receivables |
300
|
374
|
254
|
674
|
556
|
922
|
1 054
|
|
| Other Receivables |
2 313
|
244
|
356
|
254
|
217
|
194
|
233
|
|
| Other Current Assets |
1 111
|
1 222
|
1 458
|
1 220
|
594
|
702
|
442
|
|
| Total Current Assets |
7 332
|
8 256
|
6 863
|
8 769
|
10 475
|
11 323
|
11 952
|
|
| PP&E Net |
26
|
24
|
21
|
55
|
54
|
39
|
26
|
|
| PP&E Gross |
26
|
24
|
21
|
55
|
54
|
39
|
26
|
|
| Accumulated Depreciation |
24
|
36
|
57
|
70
|
91
|
104
|
99
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
|
| Long-Term Investments |
26
|
74
|
279
|
93
|
79
|
79
|
1 472
|
|
| Other Long-Term Assets |
581
|
683
|
895
|
471
|
283
|
169
|
109
|
|
| Total Assets |
7 965
N/A
|
9 037
+13%
|
8 057
-11%
|
9 388
+17%
|
10 891
+16%
|
11 611
+7%
|
13 582
+17%
|
|
| Liabilities | ||||||||
| Accounts Payable |
103
|
126
|
1
|
0
|
0
|
0
|
24
|
|
| Accrued Liabilities |
327
|
629
|
1 576
|
1 205
|
2 153
|
1 918
|
1 892
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
3
|
3
|
3
|
2
|
|
| Other Current Liabilities |
3 338
|
456
|
596
|
740
|
855
|
1 179
|
1 394
|
|
| Total Current Liabilities |
3 768
|
1 211
|
2 173
|
1 948
|
3 010
|
3 100
|
3 312
|
|
| Long-Term Debt |
5 051
|
10 764
|
11 162
|
8
|
6
|
3
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other Liabilities |
45
|
8
|
29
|
51
|
55
|
67
|
84
|
|
| Total Liabilities |
8 864
N/A
|
11 983
+35%
|
13 364
+12%
|
2 006
-85%
|
3 071
+53%
|
3 170
+3%
|
3 405
+7%
|
|
| Equity | ||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
3 277
|
5 294
|
8 321
|
10 146
|
10 411
|
9 701
|
8 179
|
|
| Additional Paid In Capital |
2 413
|
2 440
|
2 582
|
16 900
|
17 113
|
17 286
|
17 552
|
|
| Other Equity |
36
|
91
|
433
|
628
|
1 118
|
856
|
805
|
|
| Total Equity |
900
N/A
|
2 946
-227%
|
5 307
-80%
|
7 382
N/A
|
7 820
+6%
|
8 441
+8%
|
10 178
+21%
|
|
| Total Liabilities & Equity |
7 965
N/A
|
9 037
+13%
|
8 057
-11%
|
9 388
+17%
|
10 891
+16%
|
11 611
+7%
|
13 582
+17%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
208
|
208
|
208
|
208
|
212
|
214
|
217
|
|