Canvest Environmental Protection Group Company Ltd
HKEX:1381
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Canvest Environmental Protection Group Company Ltd
HKEX:1381
|
HK |
|
Ming Yuan Cloud Group Holdings Ltd
HKEX:909
|
CN |
Balance Sheet
Balance Sheet Decomposition
Canvest Environmental Protection Group Company Ltd
Canvest Environmental Protection Group Company Ltd
Balance Sheet
Canvest Environmental Protection Group Company Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
449
|
619
|
1 348
|
1 317
|
1 020
|
1 493
|
1 704
|
1 810
|
1 898
|
1 807
|
|
| Cash |
449
|
619
|
1 348
|
1 317
|
1 020
|
1 493
|
1 695
|
1 734
|
1 870
|
1 787
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
76
|
27
|
19
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
277
|
9
|
23
|
0
|
0
|
|
| Total Receivables |
191
|
306
|
590
|
648
|
1 020
|
1 484
|
2 214
|
2 436
|
2 900
|
3 391
|
|
| Accounts Receivables |
87
|
114
|
260
|
260
|
466
|
699
|
1 062
|
1 316
|
1 829
|
2 595
|
|
| Other Receivables |
105
|
191
|
330
|
388
|
554
|
785
|
1 152
|
1 120
|
1 072
|
797
|
|
| Inventory |
0
|
1
|
2
|
6
|
7
|
15
|
22
|
31
|
32
|
30
|
|
| Other Current Assets |
162
|
47
|
32
|
50
|
120
|
100
|
72
|
180
|
131
|
471
|
|
| Total Current Assets |
803
|
972
|
1 972
|
2 021
|
2 167
|
3 369
|
4 012
|
4 479
|
4 960
|
5 700
|
|
| PP&E Net |
965
|
1 202
|
1 519
|
1 392
|
1 445
|
2 127
|
3 356
|
2 066
|
2 218
|
1 959
|
|
| PP&E Gross |
965
|
1 202
|
1 519
|
1 392
|
1 445
|
2 127
|
3 356
|
2 066
|
2 218
|
1 959
|
|
| Accumulated Depreciation |
170
|
226
|
344
|
438
|
550
|
724
|
889
|
957
|
1 080
|
1 193
|
|
| Intangible Assets |
1 745
|
2 471
|
3 713
|
4 752
|
6 907
|
10 280
|
13 083
|
14 356
|
14 805
|
14 058
|
|
| Goodwill |
170
|
159
|
170
|
210
|
205
|
219
|
234
|
214
|
211
|
199
|
|
| Note Receivable |
512
|
821
|
1 027
|
1 340
|
1 336
|
1 836
|
2 362
|
3 243
|
3 138
|
2 998
|
|
| Long-Term Investments |
0
|
0
|
0
|
437
|
774
|
1 185
|
1 390
|
1 462
|
1 596
|
1 468
|
|
| Other Long-Term Assets |
274
|
436
|
857
|
767
|
632
|
6
|
3
|
1
|
147
|
0
|
|
| Other Assets |
170
|
159
|
170
|
210
|
205
|
219
|
234
|
214
|
211
|
199
|
|
| Total Assets |
4 468
N/A
|
6 061
+36%
|
9 259
+53%
|
10 918
+18%
|
13 467
+23%
|
19 022
+41%
|
24 440
+28%
|
25 820
+6%
|
27 075
+5%
|
26 382
-3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
50
|
64
|
113
|
199
|
154
|
186
|
261
|
325
|
391
|
519
|
|
| Accrued Liabilities |
411
|
504
|
528
|
597
|
1 025
|
1 233
|
322
|
304
|
561
|
523
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
299
|
795
|
1 133
|
|
| Current Portion of Long-Term Debt |
321
|
277
|
363
|
512
|
822
|
824
|
1 431
|
1 447
|
1 653
|
4 190
|
|
| Other Current Liabilities |
3
|
13
|
32
|
30
|
54
|
64
|
1 166
|
1 460
|
1 415
|
820
|
|
| Total Current Liabilities |
785
|
859
|
1 036
|
1 338
|
2 055
|
2 307
|
3 180
|
3 836
|
4 815
|
7 185
|
|
| Long-Term Debt |
1 099
|
2 042
|
2 797
|
3 617
|
4 563
|
8 358
|
11 282
|
11 839
|
11 497
|
7 962
|
|
| Deferred Income Tax |
209
|
252
|
316
|
392
|
538
|
729
|
858
|
942
|
908
|
859
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
199
|
285
|
400
|
301
|
370
|
355
|
|
| Other Liabilities |
40
|
185
|
220
|
276
|
288
|
209
|
233
|
200
|
187
|
173
|
|
| Total Liabilities |
2 134
N/A
|
3 338
+56%
|
4 369
+31%
|
5 625
+29%
|
7 644
+36%
|
11 887
+56%
|
15 954
+34%
|
17 117
+7%
|
17 777
+4%
|
16 534
-7%
|
|
| Equity | |||||||||||
| Common Stock |
20
|
20
|
25
|
25
|
24
|
24
|
24
|
24
|
24
|
24
|
|
| Retained Earnings |
1 320
|
1 770
|
2 191
|
2 813
|
3 561
|
4 425
|
5 505
|
6 654
|
7 420
|
8 216
|
|
| Additional Paid In Capital |
1 085
|
1 196
|
2 697
|
2 696
|
2 644
|
2 641
|
2 641
|
2 641
|
2 641
|
2 641
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
90
|
263
|
22
|
240
|
403
|
45
|
315
|
615
|
786
|
1 034
|
|
| Total Equity |
2 334
N/A
|
2 723
+17%
|
4 890
+80%
|
5 293
+8%
|
5 823
+10%
|
7 135
+23%
|
8 486
+19%
|
8 703
+3%
|
9 299
+7%
|
9 847
+6%
|
|
| Total Liabilities & Equity |
4 468
N/A
|
6 061
+36%
|
9 259
+53%
|
10 918
+18%
|
13 467
+23%
|
19 022
+41%
|
24 440
+28%
|
25 820
+6%
|
27 075
+5%
|
26 382
-3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 000
|
2 034
|
2 455
|
2 455
|
2 440
|
2 440
|
2 440
|
2 440
|
2 440
|
2 440
|
|