MIE Holdings Corp
HKEX:1555
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
MIE Holdings Corp
HKEX:1555
|
CN |
Balance Sheet
Balance Sheet Decomposition
MIE Holdings Corp
MIE Holdings Corp
Balance Sheet
MIE Holdings Corp
| 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 |
77
|
382
|
290
|
680
|
533
|
467
|
275
|
689
|
203
|
905
|
132
|
28
|
14
|
20
|
36
|
0
|
63
|
72
|
|
| Cash |
77
|
382
|
290
|
680
|
533
|
467
|
275
|
689
|
0
|
0
|
0
|
0
|
0
|
20
|
36
|
0
|
63
|
72
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
905
|
132
|
28
|
14
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
133
|
20
|
11
|
89
|
0
|
8
|
0
|
0
|
0
|
111
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
616
|
517
|
369
|
342
|
530
|
618
|
273
|
159
|
91
|
104
|
407
|
70
|
61
|
52
|
85
|
112
|
86
|
68
|
|
| Accounts Receivables |
494
|
423
|
132
|
26
|
211
|
306
|
196
|
105
|
70
|
52
|
407
|
70
|
61
|
52
|
85
|
112
|
86
|
68
|
|
| Other Receivables |
122
|
94
|
237
|
316
|
319
|
312
|
77
|
54
|
21
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
113
|
76
|
259
|
83
|
128
|
92
|
45
|
41
|
53
|
30
|
17
|
22
|
16
|
21
|
19
|
16
|
30
|
28
|
|
| Other Current Assets |
9
|
58
|
50
|
39
|
251
|
124
|
586
|
761
|
686
|
1 221
|
1 166
|
5 721
|
117
|
74
|
455
|
464
|
31
|
46
|
|
| Total Current Assets |
815
|
1 166
|
988
|
1 156
|
1 531
|
1 301
|
1 187
|
1 651
|
1 034
|
2 260
|
1 833
|
5 859
|
209
|
167
|
596
|
712
|
209
|
213
|
|
| PP&E Net |
1 707
|
2 487
|
2 665
|
3 024
|
5 267
|
6 633
|
7 160
|
6 630
|
5 634
|
2 408
|
7 720
|
1 799
|
1 690
|
1 092
|
1 580
|
1 581
|
1 347
|
956
|
|
| PP&E Gross |
1 707
|
2 487
|
2 665
|
3 024
|
5 267
|
6 633
|
7 160
|
6 630
|
5 634
|
2 408
|
7 720
|
1 799
|
1 690
|
1 092
|
1 580
|
1 581
|
1 347
|
956
|
|
| Accumulated Depreciation |
614
|
1 146
|
1 569
|
2 098
|
2 628
|
3 442
|
4 319
|
5 320
|
7 005
|
6 530
|
5 203
|
5 186
|
5 501
|
6 207
|
6 277
|
6 600
|
6 960
|
7 399
|
|
| Intangible Assets |
1
|
6
|
3
|
2
|
584
|
597
|
541
|
495
|
360
|
9
|
3
|
130
|
94
|
59
|
54
|
42
|
33
|
22
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
7
|
3
|
0
|
0
|
0
|
705
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
20
|
163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
4
|
186
|
324
|
575
|
533
|
310
|
250
|
46
|
44
|
8
|
15
|
8
|
14
|
14
|
|
| Other Long-Term Assets |
449
|
167
|
70
|
44
|
20
|
26
|
88
|
244
|
530
|
861
|
797
|
403
|
386
|
366
|
20
|
88
|
124
|
176
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
7
|
3
|
0
|
0
|
0
|
705
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 972
N/A
|
3 825
+29%
|
3 726
-3%
|
4 227
+13%
|
7 426
+76%
|
8 912
+20%
|
9 303
+4%
|
9 594
+3%
|
8 090
-16%
|
5 848
-28%
|
11 308
+93%
|
8 245
-27%
|
2 423
-71%
|
1 691
-30%
|
2 265
+34%
|
2 432
+7%
|
1 726
-29%
|
1 382
-20%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
1 204
|
984
|
647
|
527
|
687
|
783
|
874
|
627
|
373
|
74
|
393
|
220
|
386
|
326
|
374
|
354
|
228
|
123
|
|
| Accrued Liabilities |
38
|
27
|
21
|
58
|
142
|
129
|
145
|
123
|
0
|
0
|
0
|
93
|
207
|
902
|
1 539
|
60
|
56
|
40
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
234
|
206
|
148
|
27
|
0
|
0
|
0
|
378
|
395
|
384
|
3 597
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
55
|
102
|
99
|
1
|
60
|
60
|
339
|
530
|
104
|
1 529
|
2 172
|
1 893
|
3 311
|
5
|
647
|
216
|
136
|
|
| Other Current Liabilities |
255
|
509
|
196
|
235
|
506
|
360
|
328
|
228
|
289
|
302
|
825
|
5 030
|
170
|
137
|
207
|
188
|
131
|
137
|
|
| Total Current Liabilities |
1 497
|
1 575
|
966
|
919
|
1 570
|
1 538
|
1 556
|
1 345
|
1 192
|
480
|
2 747
|
7 893
|
3 051
|
5 059
|
5 722
|
1 248
|
631
|
436
|
|
| Long-Term Debt |
730
|
765
|
1 243
|
1 192
|
2 463
|
3 328
|
3 590
|
4 175
|
4 424
|
4 587
|
4 520
|
1 786
|
1 725
|
5
|
2
|
2 414
|
2 554
|
2 789
|
|
| Deferred Income Tax |
48
|
103
|
86
|
9
|
213
|
260
|
261
|
313
|
138
|
66
|
589
|
115
|
174
|
213
|
282
|
215
|
176
|
128
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
4
|
1
|
43
|
7
|
39
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
28
|
238
|
177
|
147
|
217
|
322
|
192
|
196
|
125
|
75
|
3 720
|
143
|
217
|
187
|
231
|
276
|
267
|
299
|
|
| Total Liabilities |
2 303
N/A
|
2 682
+16%
|
2 473
-8%
|
2 267
-8%
|
4 467
+97%
|
5 449
+22%
|
5 642
+4%
|
6 037
+7%
|
5 918
-2%
|
5 208
-12%
|
11 577
+122%
|
9 950
-14%
|
5 167
-48%
|
5 463
+6%
|
6 237
+14%
|
4 152
-33%
|
3 629
-13%
|
3 652
+1%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
18
|
18
|
18
|
18
|
843
|
1 069
|
1 069
|
1 069
|
1 069
|
1 101
|
1 101
|
1 101
|
1 108
|
23
|
23
|
|
| Retained Earnings |
669
|
1 094
|
850
|
1 035
|
2 020
|
2 490
|
2 686
|
2 612
|
1 055
|
365
|
1 444
|
2 593
|
3 708
|
4 867
|
5 202
|
2 825
|
2 983
|
3 312
|
|
| Additional Paid In Capital |
0
|
0
|
339
|
826
|
836
|
836
|
838
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 086
|
1 086
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
25
|
6
|
2
|
13
|
17
|
49
|
42
|
50
|
45
|
45
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
49
|
64
|
81
|
85
|
132
|
99
|
103
|
73
|
57
|
105
|
168
|
120
|
44
|
169
|
47
|
17
|
21
|
|
| Total Equity |
669
N/A
|
1 144
+71%
|
1 253
+10%
|
1 960
+56%
|
2 959
+51%
|
3 463
+17%
|
3 661
+6%
|
3 557
-3%
|
2 172
-39%
|
640
-71%
|
268
N/A
|
1 705
-535%
|
2 744
-61%
|
3 772
-37%
|
3 973
-5%
|
1 720
+57%
|
1 902
-11%
|
2 270
-19%
|
|
| Total Liabilities & Equity |
2 972
N/A
|
3 825
+29%
|
3 726
-3%
|
4 227
+13%
|
7 426
+76%
|
8 912
+20%
|
9 303
+4%
|
9 594
+3%
|
8 090
-16%
|
5 848
-28%
|
11 308
+93%
|
8 245
-27%
|
2 423
-71%
|
1 691
-30%
|
2 265
+34%
|
2 432
+7%
|
1 726
-29%
|
1 382
-20%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
96
|
96
|
96
|
2 641
|
2 647
|
2 648
|
2 613
|
2 632
|
2 939
|
2 939
|
2 939
|
2 939
|
3 269
|
3 269
|
3 269
|
3 387
|
3 387
|
3 387
|
|