Shenguan Holdings (Group) Ltd
F:S2N
Balance Sheet
Balance Sheet Decomposition
Shenguan Holdings (Group) Ltd
Shenguan Holdings (Group) Ltd
Balance Sheet
Shenguan Holdings (Group) Ltd
| Dec-2006 | Dec-2007 | Dec-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 |
59
|
57
|
129
|
1 028
|
788
|
488
|
721
|
641
|
400
|
211
|
119
|
457
|
505
|
599
|
717
|
999
|
954
|
824
|
504
|
|
| Cash |
46
|
57
|
127
|
719
|
246
|
431
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
12
|
0
|
2
|
309
|
542
|
57
|
721
|
641
|
400
|
211
|
119
|
457
|
505
|
599
|
717
|
999
|
954
|
824
|
504
|
|
| Short-Term Investments |
0
|
6
|
0
|
0
|
202
|
204
|
0
|
56
|
56
|
0
|
18
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
17
|
32
|
27
|
79
|
137
|
166
|
186
|
218
|
200
|
182
|
215
|
294
|
237
|
275
|
168
|
190
|
208
|
183
|
159
|
|
| Accounts Receivables |
17
|
25
|
27
|
78
|
134
|
117
|
186
|
218
|
186
|
165
|
170
|
203
|
184
|
186
|
114
|
128
|
115
|
93
|
79
|
|
| Other Receivables |
0
|
6
|
0
|
1
|
3
|
49
|
0
|
0
|
13
|
17
|
45
|
91
|
53
|
89
|
55
|
63
|
94
|
90
|
80
|
|
| Inventory |
13
|
29
|
27
|
47
|
119
|
182
|
206
|
500
|
847
|
922
|
795
|
575
|
607
|
472
|
459
|
422
|
496
|
504
|
814
|
|
| Other Current Assets |
5
|
6
|
12
|
38
|
97
|
48
|
216
|
90
|
609
|
547
|
572
|
296
|
142
|
114
|
161
|
117
|
311
|
119
|
63
|
|
| Total Current Assets |
94
|
130
|
195
|
1 192
|
1 343
|
1 089
|
1 328
|
1 506
|
2 055
|
1 862
|
1 719
|
1 621
|
1 491
|
1 471
|
1 505
|
1 729
|
1 970
|
1 630
|
1 540
|
|
| PP&E Net |
102
|
154
|
208
|
471
|
722
|
923
|
1 335
|
1 504
|
1 463
|
1 310
|
1 351
|
1 273
|
1 195
|
1 242
|
1 206
|
1 172
|
1 118
|
1 111
|
1 082
|
|
| PP&E Gross |
102
|
154
|
208
|
471
|
722
|
923
|
1 335
|
1 504
|
1 463
|
1 310
|
1 351
|
1 273
|
1 195
|
1 242
|
1 206
|
1 172
|
1 118
|
1 111
|
1 082
|
|
| Accumulated Depreciation |
37
|
45
|
58
|
77
|
105
|
144
|
197
|
269
|
355
|
415
|
510
|
605
|
686
|
762
|
838
|
879
|
964
|
1 053
|
1 133
|
|
| Intangible Assets |
5
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
243
|
191
|
140
|
88
|
36
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
51
|
53
|
0
|
0
|
37
|
44
|
76
|
185
|
257
|
312
|
198
|
129
|
151
|
145
|
|
| Other Long-Term Assets |
33
|
49
|
60
|
89
|
133
|
130
|
167
|
176
|
181
|
195
|
175
|
161
|
159
|
78
|
106
|
214
|
138
|
65
|
62
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
234
N/A
|
337
+44%
|
466
+38%
|
1 753
+276%
|
2 200
+26%
|
2 192
0%
|
2 883
+31%
|
3 185
+10%
|
3 699
+16%
|
3 694
0%
|
3 504
-5%
|
3 294
-6%
|
3 118
-5%
|
3 084
-1%
|
3 130
+2%
|
3 312
+6%
|
3 354
+1%
|
2 957
-12%
|
2 829
-4%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
4
|
9
|
18
|
26
|
26
|
52
|
41
|
109
|
98
|
43
|
65
|
84
|
55
|
79
|
131
|
49
|
85
|
102
|
111
|
|
| Accrued Liabilities |
9
|
12
|
17
|
44
|
55
|
72
|
56
|
22
|
21
|
15
|
15
|
16
|
20
|
18
|
21
|
28
|
29
|
29
|
31
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
783
|
545
|
344
|
191
|
83
|
90
|
148
|
418
|
535
|
273
|
240
|
|
| Current Portion of Long-Term Debt |
13
|
36
|
48
|
0
|
0
|
43
|
167
|
200
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
3
|
3
|
4
|
|
| Other Current Liabilities |
25
|
22
|
36
|
80
|
100
|
70
|
176
|
171
|
96
|
109
|
93
|
74
|
80
|
66
|
102
|
119
|
153
|
148
|
122
|
|
| Total Current Liabilities |
52
|
79
|
119
|
150
|
181
|
237
|
440
|
501
|
998
|
711
|
517
|
364
|
237
|
253
|
403
|
618
|
806
|
554
|
508
|
|
| Long-Term Debt |
18
|
66
|
53
|
75
|
140
|
20
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
2
|
1
|
4
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
30
|
80
|
62
|
49
|
35
|
22
|
8
|
8
|
6
|
6
|
8
|
|
| Minority Interest |
10
|
12
|
41
|
19
|
27
|
0
|
0
|
0
|
0
|
90
|
72
|
21
|
13
|
4
|
0
|
3
|
5
|
6
|
4
|
|
| Other Liabilities |
0
|
0
|
3
|
11
|
14
|
29
|
36
|
38
|
35
|
33
|
30
|
33
|
31
|
32
|
28
|
24
|
21
|
20
|
16
|
|
| Total Liabilities |
80
N/A
|
157
+97%
|
216
+38%
|
256
+19%
|
362
+41%
|
287
-21%
|
538
+87%
|
541
+1%
|
1 063
+97%
|
913
-14%
|
680
-26%
|
467
-31%
|
316
-32%
|
311
-2%
|
441
+42%
|
654
+48%
|
830
+27%
|
575
-31%
|
532
-7%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
28
|
28
|
63
|
15
|
15
|
29
|
29
|
29
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
|
| Retained Earnings |
126
|
152
|
187
|
306
|
668
|
771
|
1 208
|
1 518
|
2 066
|
2 356
|
2 510
|
2 598
|
2 678
|
2 754
|
2 667
|
2 629
|
2 486
|
2 339
|
2 248
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 176
|
1 182
|
1 168
|
1 173
|
1 173
|
636
|
489
|
393
|
307
|
202
|
98
|
98
|
98
|
98
|
98
|
98
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
27
|
62
|
64
|
75
|
74
|
86
|
108
|
105
|
106
|
107
|
104
|
99
|
91
|
85
|
80
|
|
| Total Equity |
154
N/A
|
180
+17%
|
250
+39%
|
1 497
+498%
|
1 838
+23%
|
1 906
+4%
|
2 345
+23%
|
2 644
+13%
|
2 636
0%
|
2 781
+6%
|
2 824
+2%
|
2 827
+0%
|
2 802
-1%
|
2 772
-1%
|
2 689
-3%
|
2 658
-1%
|
2 524
-5%
|
2 383
-6%
|
2 297
-4%
|
|
| Total Liabilities & Equity |
234
N/A
|
337
+44%
|
466
+38%
|
1 753
+276%
|
2 200
+26%
|
2 192
0%
|
2 883
+31%
|
3 185
+10%
|
3 699
+16%
|
3 694
0%
|
3 504
-5%
|
3 294
-6%
|
3 118
-5%
|
3 084
-1%
|
3 130
+2%
|
3 312
+6%
|
3 354
+1%
|
2 957
-12%
|
2 829
-4%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
3 200
|
3 200
|
3 200
|
3 320
|
3 322
|
3 322
|
3 324
|
3 324
|
3 292
|
3 261
|
3 259
|
3 259
|
3 235
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
3 230
|
|