Xiaomi Corp
F:3CP
Xiaomi Corp
F:3CP
Price:
3.9805
EUR
0.25%
Market Closed
Market Cap:
€99.8B
Balance Sheet
Balance Sheet Decomposition
Xiaomi Corp
Xiaomi Corp
Balance Sheet Decomposition is not available for
Xiaomi Corp
Xiaomi Corp
Balance Sheet
Xiaomi Corp
Xiaomi Corp
Currency: CNY
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
8 394
|
9 230
|
11 564
|
30 230
|
25 919
|
54 752
|
23 511
|
27 607
|
33 631
|
33 661
|
|
| Cash |
6 610
|
7 512
|
7 599
|
10 959
|
13 355
|
33 633
|
16 024
|
22 157
|
26 909
|
29 150
|
|
| Cash Equivalents |
1 784
|
1 718
|
3 965
|
19 271
|
12 564
|
21 119
|
7 487
|
5 451
|
6 722
|
4 511
|
|
| Short-Term Investments |
3 158
|
3 958
|
5 513
|
8 015
|
37 986
|
40 773
|
62 662
|
40 170
|
74 076
|
66 855
|
|
| Total Receivables |
4 196
|
8 138
|
24 508
|
36 111
|
38 701
|
34 028
|
40 509
|
33 991
|
37 697
|
49 296
|
|
| Accounts Receivables |
1 470
|
2 090
|
5 470
|
5 598
|
6 949
|
10 161
|
17 986
|
11 795
|
12 151
|
14 589
|
|
| Other Receivables |
2 726
|
6 048
|
19 038
|
30 513
|
31 752
|
23 867
|
22 523
|
22 196
|
25 546
|
34 708
|
|
| Inventory |
8 994
|
8 493
|
16 647
|
29 948
|
32 980
|
42 668
|
53 442
|
50 438
|
44 423
|
62 510
|
|
| Other Current Assets |
211
|
817
|
2 907
|
1 708
|
1 952
|
4 061
|
5 727
|
8 209
|
9 225
|
13 386
|
|
| Total Current Assets |
24 953
|
30 636
|
61 138
|
106 013
|
137 539
|
176 283
|
185 851
|
160 415
|
199 053
|
225 709
|
|
| PP&E Net |
290
|
848
|
1 731
|
5 068
|
6 992
|
6 306
|
6 965
|
9 138
|
13 721
|
18 088
|
|
| PP&E Gross |
290
|
848
|
1 731
|
5 068
|
6 992
|
6 306
|
6 965
|
9 138
|
13 721
|
18 088
|
|
| Accumulated Depreciation |
242
|
346
|
511
|
716
|
957
|
1 464
|
2 120
|
3 091
|
3 777
|
5 250
|
|
| Intangible Assets |
306
|
872
|
2 026
|
1 779
|
1 424
|
4 012
|
3 883
|
2 933
|
6 932
|
6 456
|
|
| Goodwill |
248
|
248
|
248
|
282
|
248
|
253
|
1 697
|
1 697
|
1 697
|
1 697
|
|
| Long-Term Investments |
10 120
|
14 202
|
20 568
|
27 275
|
29 980
|
57 839
|
76 891
|
81 106
|
85 780
|
130 003
|
|
| Other Long-Term Assets |
3 220
|
3 959
|
4 158
|
4 811
|
7 446
|
8 987
|
17 605
|
18 219
|
17 065
|
21 203
|
|
| Other Assets |
248
|
248
|
248
|
282
|
248
|
253
|
1 697
|
1 697
|
1 697
|
1 697
|
|
| Total Assets |
39 137
N/A
|
50 766
+30%
|
89 870
+77%
|
145 228
+62%
|
183 629
+26%
|
253 680
+38%
|
292 892
+15%
|
273 507
-7%
|
324 247
+19%
|
403 155
+24%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
14 226
|
17 578
|
34 003
|
46 287
|
59 528
|
72 199
|
74 643
|
53 094
|
62 099
|
98 281
|
|
| Accrued Liabilities |
787
|
1 015
|
1 597
|
2 040
|
3 597
|
4 319
|
6 798
|
5 985
|
8 376
|
10 727
|
|
| Short-Term Debt |
31
|
51
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
3 769
|
3 551
|
3 075
|
13 236
|
7 325
|
7 060
|
3 098
|
6 895
|
15 566
|
|
| Other Current Liabilities |
1 421
|
3 651
|
7 930
|
10 538
|
15 820
|
24 084
|
27 227
|
27 451
|
38 218
|
50 811
|
|
| Total Current Liabilities |
16 464
|
26 063
|
47 133
|
61 940
|
92 181
|
107 927
|
115 727
|
89 628
|
115 588
|
175 385
|
|
| Long-Term Debt |
109 180
|
116 192
|
168 703
|
7 856
|
5 348
|
11 151
|
22 468
|
22 958
|
22 930
|
20 445
|
|
| Deferred Income Tax |
104
|
458
|
1 019
|
778
|
580
|
301
|
1 203
|
983
|
1 494
|
1 282
|
|
| Minority Interest |
76
|
134
|
62
|
73
|
327
|
322
|
220
|
265
|
266
|
467
|
|
| Other Liabilities |
27
|
110
|
227
|
3 404
|
3 863
|
10 288
|
16 061
|
16 015
|
19 974
|
16 838
|
|
| Total Liabilities |
125 851
N/A
|
142 957
+14%
|
217 142
+52%
|
73 905
-66%
|
102 299
+38%
|
129 988
+27%
|
155 679
+20%
|
129 849
-17%
|
160 252
+23%
|
214 418
+34%
|
|
| Equity | |||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
82 584
|
81 228
|
124 235
|
27 428
|
38 341
|
60 955
|
81 057
|
83 985
|
102 222
|
126 358
|
|
| Additional Paid In Capital |
738
|
743
|
743
|
43 851
|
43 579
|
64 656
|
59 718
|
59 483
|
60 778
|
60 118
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 053
|
36
|
344
|
191
|
438
|
35
|
|
| Other Equity |
4 868
|
11 707
|
3 780
|
43
|
463
|
1 884
|
3 219
|
381
|
1 433
|
2 296
|
|
| Total Equity |
86 714
N/A
|
92 192
-6%
|
127 272
-38%
|
71 323
N/A
|
81 331
+14%
|
123 692
+52%
|
137 213
+11%
|
143 658
+5%
|
163 995
+14%
|
188 738
+15%
|
|
| Total Liabilities & Equity |
39 137
N/A
|
50 766
+30%
|
89 870
+77%
|
145 228
+62%
|
183 629
+26%
|
253 680
+38%
|
292 892
+15%
|
273 507
-7%
|
324 247
+19%
|
403 155
+24%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
20 942
|
20 942
|
20 942
|
23 626
|
23 977
|
25 183
|
24 968
|
24 973
|
25 050
|
25 099
|
|
Switch to:
Switch to:
See Also
Discover More
