Chaowei Power Holdings Ltd
HKEX:951
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Chaowei Power Holdings Ltd
HKEX:951
|
CN |
Balance Sheet
Balance Sheet Decomposition
Chaowei Power Holdings Ltd
Chaowei Power Holdings Ltd
Balance Sheet
Chaowei Power Holdings Ltd
| 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 |
71
|
177
|
151
|
478
|
845
|
925
|
1 121
|
1 017
|
961
|
588
|
1 501
|
2 976
|
1 958
|
2 553
|
2 861
|
2 158
|
3 541
|
3 612
|
|
| Cash |
71
|
177
|
151
|
478
|
845
|
905
|
1 121
|
1 017
|
961
|
588
|
1 501
|
2 976
|
1 958
|
2 553
|
2 861
|
2 158
|
3 541
|
3 612
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
100
|
0
|
0
|
0
|
0
|
3
|
9
|
0
|
2
|
2
|
66
|
152
|
275
|
215
|
123
|
97
|
31
|
|
| Total Receivables |
283
|
229
|
251
|
714
|
1 028
|
1 457
|
1 552
|
1 711
|
1 759
|
3 075
|
4 143
|
3 016
|
3 544
|
3 276
|
3 993
|
4 699
|
5 128
|
5 020
|
|
| Accounts Receivables |
56
|
37
|
19
|
62
|
237
|
277
|
465
|
628
|
1 129
|
1 611
|
1 941
|
2 025
|
1 821
|
1 938
|
2 205
|
2 235
|
1 561
|
2 578
|
|
| Other Receivables |
227
|
192
|
232
|
652
|
791
|
1 180
|
1 087
|
1 084
|
630
|
1 465
|
2 202
|
991
|
1 723
|
1 338
|
1 788
|
2 464
|
3 567
|
2 442
|
|
| Inventory |
215
|
227
|
471
|
627
|
896
|
1 393
|
1 651
|
1 723
|
2 067
|
2 316
|
2 309
|
2 163
|
2 660
|
3 425
|
3 924
|
3 982
|
4 473
|
4 348
|
|
| Other Current Assets |
145
|
161
|
43
|
100
|
227
|
463
|
99
|
845
|
1 152
|
1 844
|
2 601
|
2 396
|
1 988
|
2 635
|
2 609
|
2 086
|
1 915
|
4 321
|
|
| Total Current Assets |
714
|
894
|
916
|
1 919
|
2 996
|
4 239
|
4 426
|
5 304
|
5 939
|
7 826
|
10 557
|
10 616
|
10 302
|
12 164
|
13 601
|
13 047
|
15 155
|
17 332
|
|
| PP&E Net |
180
|
229
|
386
|
634
|
1 254
|
2 407
|
3 070
|
3 520
|
3 784
|
4 141
|
4 672
|
5 132
|
5 687
|
5 766
|
5 551
|
5 856
|
5 700
|
5 534
|
|
| PP&E Gross |
180
|
229
|
386
|
634
|
1 254
|
2 407
|
3 070
|
3 520
|
3 784
|
4 141
|
4 672
|
5 132
|
5 687
|
5 766
|
5 551
|
5 856
|
5 700
|
5 534
|
|
| Accumulated Depreciation |
24
|
41
|
63
|
94
|
144
|
240
|
411
|
0
|
917
|
1 221
|
1 559
|
1 944
|
2 399
|
2 812
|
3 184
|
3 566
|
3 929
|
4 182
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
20
|
18
|
327
|
294
|
289
|
247
|
206
|
147
|
142
|
66
|
|
| Goodwill |
0
|
0
|
15
|
15
|
26
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
60
|
74
|
5
|
267
|
74
|
254
|
252
|
138
|
175
|
64
|
126
|
52
|
50
|
|
| Long-Term Investments |
0
|
0
|
10
|
9
|
12
|
46
|
19
|
81
|
143
|
221
|
389
|
375
|
309
|
250
|
122
|
122
|
142
|
268
|
|
| Other Long-Term Assets |
23
|
58
|
87
|
109
|
233
|
317
|
387
|
463
|
565
|
657
|
758
|
984
|
635
|
562
|
591
|
630
|
553
|
544
|
|
| Other Assets |
0
|
0
|
15
|
15
|
26
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Total Assets |
917
N/A
|
1 181
+29%
|
1 414
+20%
|
2 687
+90%
|
4 521
+68%
|
7 118
+57%
|
8 024
+13%
|
9 446
+18%
|
10 767
+14%
|
12 986
+21%
|
17 006
+31%
|
17 703
+4%
|
17 408
-2%
|
19 213
+10%
|
20 184
+5%
|
19 978
-1%
|
21 792
+9%
|
23 844
+9%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
127
|
265
|
227
|
354
|
626
|
1 280
|
851
|
1 336
|
2 464
|
1 652
|
2 293
|
2 058
|
2 347
|
2 634
|
2 711
|
2 456
|
1 583
|
1 616
|
|
| Accrued Liabilities |
12
|
18
|
60
|
127
|
138
|
141
|
162
|
0
|
213
|
245
|
250
|
712
|
707
|
707
|
723
|
818
|
1 011
|
941
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
400
|
793
|
0
|
1 076
|
1 041
|
1 445
|
1 428
|
1 377
|
1 869
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
287
|
206
|
55
|
168
|
1 094
|
1 512
|
1 301
|
1 926
|
1 441
|
2 361
|
3 269
|
3 762
|
3 643
|
4 911
|
4 699
|
4 199
|
5 213
|
7 203
|
|
| Other Current Liabilities |
81
|
171
|
169
|
289
|
447
|
690
|
1 121
|
1 333
|
1 300
|
1 909
|
2 121
|
2 056
|
2 047
|
1 890
|
2 098
|
4 022
|
5 047
|
3 908
|
|
| Total Current Liabilities |
507
|
661
|
511
|
937
|
2 305
|
3 623
|
3 836
|
5 388
|
5 419
|
7 244
|
8 974
|
10 032
|
10 171
|
11 520
|
12 100
|
11 495
|
12 853
|
13 669
|
|
| Long-Term Debt |
39
|
4
|
156
|
276
|
156
|
800
|
1 204
|
1 111
|
1 844
|
1 340
|
3 067
|
2 455
|
1 529
|
1 388
|
1 455
|
1 437
|
1 511
|
2 245
|
|
| Deferred Income Tax |
0
|
0
|
2
|
1
|
8
|
1
|
17
|
12
|
6
|
2
|
2
|
4
|
13
|
15
|
21
|
10
|
9
|
8
|
|
| Minority Interest |
17
|
33
|
48
|
82
|
254
|
459
|
519
|
575
|
731
|
848
|
1 015
|
926
|
881
|
833
|
783
|
916
|
1 058
|
1 279
|
|
| Other Liabilities |
4
|
2
|
17
|
17
|
51
|
68
|
121
|
154
|
183
|
249
|
275
|
284
|
279
|
266
|
227
|
226
|
223
|
272
|
|
| Total Liabilities |
566
N/A
|
700
+24%
|
734
+5%
|
1 313
+79%
|
2 773
+111%
|
4 951
+79%
|
5 696
+15%
|
7 240
+27%
|
8 182
+13%
|
9 683
+18%
|
13 333
+38%
|
13 701
+3%
|
12 873
-6%
|
14 021
+9%
|
14 586
+4%
|
14 084
-3%
|
15 653
+11%
|
17 474
+12%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
208
|
210
|
210
|
68
|
68
|
68
|
68
|
68
|
69
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
75
|
|
| Retained Earnings |
143
|
271
|
470
|
938
|
1 393
|
1 889
|
2 199
|
2 077
|
2 409
|
2 813
|
3 184
|
3 523
|
4 077
|
4 733
|
5 135
|
5 439
|
5 682
|
5 918
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
367
|
287
|
150
|
1
|
1
|
78
|
417
|
417
|
417
|
408
|
408
|
408
|
408
|
408
|
408
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
22
|
22
|
21
|
28
|
27
|
31
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
60
|
60
|
60
|
29
|
2
|
3
|
5
|
2
|
2
|
1
|
0
|
0
|
1
|
|
| Total Equity |
351
N/A
|
481
+37%
|
680
+41%
|
1 373
+102%
|
1 748
+27%
|
2 167
+24%
|
2 328
+7%
|
2 206
-5%
|
2 585
+17%
|
3 303
+28%
|
3 673
+11%
|
4 003
+9%
|
4 535
+13%
|
5 192
+14%
|
5 598
+8%
|
5 894
+5%
|
6 139
+4%
|
6 371
+4%
|
|
| Total Liabilities & Equity |
917
N/A
|
1 181
+29%
|
1 414
+20%
|
2 687
+90%
|
4 521
+68%
|
7 118
+57%
|
8 024
+13%
|
9 446
+18%
|
10 767
+14%
|
12 986
+21%
|
17 006
+31%
|
17 703
+4%
|
17 408
-2%
|
19 213
+10%
|
20 184
+5%
|
19 978
-1%
|
21 792
+9%
|
23 844
+9%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
1 000
|
1 000
|
1 000
|
1 005
|
1 005
|
1 005
|
1 005
|
1 005
|
1 025
|
1 108
|
1 108
|
1 108
|
1 104
|
1 104
|
1 104
|
1 104
|
1 104
|
1 104
|
|