Ozner Water International Holding Ltd
HKEX:2014
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Ozner Water International Holding Ltd
HKEX:2014
|
CN |
Balance Sheet
Balance Sheet Decomposition
Ozner Water International Holding Ltd
Ozner Water International Holding Ltd
Balance Sheet
Ozner Water International Holding Ltd
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
170
|
10
|
132
|
310
|
453
|
524
|
276
|
291
|
119
|
0
|
0
|
|
| Cash |
170
|
10
|
132
|
310
|
453
|
524
|
276
|
291
|
119
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
159
|
22
|
300
|
65
|
6
|
348
|
140
|
0
|
0
|
0
|
|
| Total Receivables |
11
|
38
|
51
|
44
|
71
|
45
|
354
|
587
|
868
|
885
|
916
|
|
| Accounts Receivables |
11
|
38
|
51
|
44
|
61
|
41
|
353
|
462
|
726
|
773
|
804
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
10
|
4
|
2
|
125
|
142
|
112
|
112
|
|
| Inventory |
30
|
39
|
37
|
90
|
192
|
164
|
309
|
346
|
338
|
195
|
176
|
|
| Other Current Assets |
67
|
51
|
116
|
57
|
192
|
413
|
380
|
1 000
|
1 237
|
861
|
763
|
|
| Total Current Assets |
277
|
296
|
358
|
801
|
974
|
1 152
|
1 667
|
2 363
|
2 562
|
1 941
|
1 855
|
|
| PP&E Net |
177
|
491
|
849
|
1 461
|
2 141
|
2 330
|
2 462
|
2 622
|
2 976
|
1 690
|
1 431
|
|
| PP&E Gross |
177
|
491
|
849
|
1 461
|
2 141
|
2 330
|
2 462
|
2 622
|
2 976
|
0
|
0
|
|
| Accumulated Depreciation |
7
|
43
|
115
|
230
|
420
|
661
|
982
|
1 306
|
1 567
|
0
|
0
|
|
| Intangible Assets |
1
|
44
|
69
|
68
|
64
|
60
|
230
|
212
|
137
|
128
|
128
|
|
| Goodwill |
1
|
26
|
26
|
26
|
26
|
26
|
220
|
220
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
239
|
688
|
418
|
388
|
388
|
|
| Other Long-Term Assets |
4
|
6
|
7
|
95
|
105
|
121
|
970
|
468
|
679
|
852
|
852
|
|
| Other Assets |
1
|
26
|
26
|
26
|
26
|
26
|
220
|
220
|
0
|
0
|
0
|
|
| Total Assets |
460
N/A
|
863
+87%
|
1 310
+52%
|
2 450
+87%
|
3 309
+35%
|
3 689
+11%
|
5 787
+57%
|
6 575
+14%
|
6 774
+3%
|
4 999
-26%
|
4 655
-7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
43
|
37
|
58
|
129
|
156
|
128
|
398
|
340
|
368
|
305
|
250
|
|
| Accrued Liabilities |
3
|
3
|
25
|
8
|
12
|
23
|
23
|
23
|
29
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
213
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
196
|
424
|
994
|
2 709
|
2 656
|
2 677
|
|
| Other Current Liabilities |
391
|
635
|
675
|
411
|
876
|
544
|
807
|
885
|
1 143
|
1 598
|
1 695
|
|
| Total Current Liabilities |
437
|
675
|
970
|
548
|
1 045
|
892
|
1 652
|
2 242
|
4 250
|
4 560
|
4 622
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
306
|
567
|
1 012
|
972
|
341
|
300
|
300
|
|
| Deferred Income Tax |
0
|
7
|
7
|
6
|
6
|
6
|
43
|
50
|
33
|
32
|
32
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
4
|
148
|
169
|
90
|
65
|
47
|
|
| Total Liabilities |
437
N/A
|
682
+56%
|
976
+43%
|
554
-43%
|
1 358
+145%
|
1 469
+8%
|
2 854
+94%
|
3 433
+20%
|
4 714
+37%
|
4 956
+5%
|
5 000
+1%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
0
|
14
|
14
|
14
|
17
|
17
|
17
|
17
|
17
|
|
| Retained Earnings |
20
|
169
|
301
|
456
|
528
|
760
|
973
|
1 038
|
146
|
1 511
|
1 872
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
975
|
945
|
935
|
1 408
|
1 552
|
1 546
|
1 546
|
1 546
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
239
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
5
|
11
|
26
|
63
|
36
|
36
|
36
|
|
| Other Equity |
3
|
12
|
33
|
451
|
471
|
521
|
563
|
594
|
625
|
27
|
0
|
|
| Total Equity |
23
N/A
|
181
+689%
|
334
+85%
|
1 896
+468%
|
1 952
+3%
|
2 219
+14%
|
2 933
+32%
|
3 142
+7%
|
2 060
-34%
|
43
-98%
|
345
N/A
|
|
| Total Liabilities & Equity |
460
N/A
|
863
+87%
|
1 310
+52%
|
2 450
+87%
|
3 309
+35%
|
3 689
+11%
|
5 787
+57%
|
6 575
+14%
|
6 774
+3%
|
4 999
-26%
|
4 655
-7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
1 266
|
1 266
|
1 266
|
1 751
|
1 735
|
1 730
|
2 046
|
2 136
|
2 132
|
2 132
|
2 132
|
|