Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUAISHOU-W
01024
5
BABA-W
09988
| (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Current assets | ||||||
| Cash, cash equivalents and short term investments | 12.26%38.66M | 12.26%38.66M | 533.87%34.44M | 533.87%34.44M | --5.43M | --5.43M |
| -Cash and cash equivalents | 12.26%38.66M | 12.26%38.66M | 533.87%34.44M | 533.87%34.44M | --5.43M | --5.43M |
| Receivables | -36.01%446K | -36.01%446K | 33.52%697K | 33.52%697K | --522K | --522K |
| -Accounts receivable | -36.01%446K | -36.01%446K | 33.52%697K | 33.52%697K | --522K | --522K |
| Inventory | 42.83%9.38M | 42.83%9.38M | 75.86%6.57M | 75.86%6.57M | --3.74M | --3.74M |
| Prepaid assets | 57.26%3.71M | 57.26%3.71M | 0.17%2.36M | 0.17%2.36M | --2.35M | --2.35M |
| Other current assets | ---- | ---- | ---- | ---- | --2K | --2K |
| Total current assets | 18.46%52.19M | 18.46%52.19M | 265.80%44.06M | 265.80%44.06M | --12.05M | --12.05M |
| Non current assets | ||||||
| Net PPE | 131.36%48.68M | 131.36%48.68M | 4.44%21.04M | 4.44%21.04M | --20.15M | --20.15M |
| -Gross PPE | 120.75%54.76M | 120.75%54.76M | 9.35%24.81M | 9.35%24.81M | --22.69M | --22.69M |
| -Accumulated depreciation | -61.42%-6.08M | -61.42%-6.08M | -48.31%-3.76M | -48.31%-3.76M | ---2.54M | ---2.54M |
| Investments and advances | ---- | ---- | ---- | ---- | --995K | --995K |
| -Other investment | ---- | ---- | ---- | ---- | --995K | --995K |
| Non current accounts receivable | --581K | --581K | ---- | ---- | ---- | ---- |
| Goodwill and other intangible assets | 78.09%8.8M | 78.09%8.8M | 43.62%4.94M | 43.62%4.94M | --3.44M | --3.44M |
| -Other intangible assets | 78.09%8.8M | 78.09%8.8M | 43.62%4.94M | 43.62%4.94M | --3.44M | --3.44M |
| Other non current assets | -23.19%2.34M | -23.19%2.34M | 740.88%3.04M | 740.88%3.04M | --362K | --362K |
| Total non current assets | 108.09%60.4M | 108.09%60.4M | 16.36%29.02M | 16.36%29.02M | --24.94M | --24.94M |
| Total assets | 54.05%112.59M | 54.05%112.59M | 97.59%73.09M | 97.59%73.09M | --36.99M | --36.99M |
| Liabilities | ||||||
| Current liabilities | ||||||
| Current debt and capital lease obligation | 87.13%15.02M | 87.13%15.02M | 35.63%8.02M | 35.63%8.02M | --5.92M | --5.92M |
| -Current debt | 114.07%7.35M | 114.07%7.35M | 344.11%3.43M | 344.11%3.43M | --773K | --773K |
| -Current capital lease obligation | 66.98%7.67M | 66.98%7.67M | -10.73%4.59M | -10.73%4.59M | --5.14M | --5.14M |
| Payables | 57.82%27.57M | 57.82%27.57M | 35.24%17.47M | 35.24%17.47M | --12.92M | --12.92M |
| -accounts payable | 57.82%27.57M | 57.82%27.57M | 35.24%17.47M | 35.24%17.47M | --12.92M | --12.92M |
| Current provisions | -67.44%70K | -67.44%70K | 246.77%215K | 246.77%215K | --62K | --62K |
| Current deferred liabilities | ---- | ---- | ---- | ---- | --234K | --234K |
| Other current liabilities | 58.30%17.88M | 58.30%17.88M | 74.03%11.3M | 74.03%11.3M | --6.49M | --6.49M |
| Current liabilities | 63.59%60.54M | 63.59%60.54M | 44.43%37.01M | 44.43%37.01M | --25.62M | --25.62M |
| Non current liabilities | ||||||
| Long term debt and capital lease obligation | 180.43%68.62M | 180.43%68.62M | -45.08%24.47M | -45.08%24.47M | --44.56M | --44.56M |
| -Long term debt | 177.39%49.17M | 177.39%49.17M | -51.26%17.73M | -51.26%17.73M | --36.37M | --36.37M |
| -Long term capital lease obligation | 188.41%19.46M | 188.41%19.46M | -17.65%6.75M | -17.65%6.75M | --8.19M | --8.19M |
| Derivative product liabilities | -71.60%988K | -71.60%988K | 38.00%3.48M | 38.00%3.48M | --2.52M | --2.52M |
| Total non current liabilities | 149.06%69.61M | 149.06%69.61M | -40.64%27.95M | -40.64%27.95M | --47.08M | --47.08M |
| Total liabilities | 100.37%130.15M | 100.37%130.15M | -10.66%64.96M | -10.66%64.96M | --72.7M | --72.7M |
| Shareholders'equity | ||||||
| Share capital | 10.55%283K | 10.55%283K | 61.01%256K | 61.01%256K | --159K | --159K |
| -common stock | 10.55%283K | 10.55%283K | 61.01%256K | 61.01%256K | --159K | --159K |
| Retained earnings | -20.40%-272.69M | -20.40%-272.69M | -61.49%-226.49M | -61.49%-226.49M | ---140.25M | ---140.25M |
| Gains losses not affecting retained earnings | 8.86%256.14M | 8.86%256.14M | 123.72%235.29M | 123.72%235.29M | --105.17M | --105.17M |
| Total stockholders'equity | -279.63%-16.27M | -279.63%-16.27M | 125.94%9.06M | 125.94%9.06M | ---34.92M | ---34.92M |
| Noncontrolling interests | -38.92%-1.29M | -38.92%-1.29M | -16.25%-930K | -16.25%-930K | ---800K | ---800K |
| Total equity | -316.08%-17.56M | -316.08%-17.56M | 122.76%8.13M | 122.76%8.13M | ---35.72M | ---35.72M |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |