Chiho Environmental Group Ltd
HKEX:976
Balance Sheet
Balance Sheet Decomposition
Chiho Environmental Group Ltd
Chiho Environmental Group Ltd
Balance Sheet
Chiho Environmental Group Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
272
|
3 586
|
1 657
|
976
|
697
|
785
|
914
|
782
|
714
|
367
|
|
| Cash |
272
|
3 586
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
1 657
|
976
|
697
|
785
|
914
|
782
|
714
|
367
|
|
| Short-Term Investments |
0
|
0
|
317
|
339
|
211
|
88
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
442
|
227
|
1 933
|
1 977
|
1 735
|
1 280
|
1 655
|
2 070
|
1 612
|
1 806
|
|
| Accounts Receivables |
142
|
46
|
1 458
|
1 307
|
1 364
|
943
|
1 287
|
1 772
|
1 274
|
1 407
|
|
| Other Receivables |
300
|
181
|
475
|
670
|
372
|
337
|
368
|
299
|
338
|
398
|
|
| Inventory |
1 108
|
976
|
1 809
|
2 339
|
2 106
|
1 496
|
1 169
|
1 568
|
1 324
|
1 712
|
|
| Other Current Assets |
827
|
145
|
524
|
348
|
580
|
391
|
772
|
581
|
403
|
229
|
|
| Total Current Assets |
2 659
|
4 933
|
6 239
|
5 979
|
5 330
|
4 039
|
4 510
|
5 002
|
4 052
|
4 113
|
|
| PP&E Net |
527
|
574
|
3 074
|
3 688
|
3 609
|
4 169
|
3 468
|
2 958
|
2 821
|
2 868
|
|
| PP&E Gross |
527
|
574
|
3 074
|
3 688
|
3 609
|
4 169
|
3 468
|
2 958
|
2 821
|
2 868
|
|
| Accumulated Depreciation |
207
|
203
|
184
|
333
|
623
|
885
|
1 155
|
1 299
|
2 066
|
4 298
|
|
| Intangible Assets |
0
|
0
|
363
|
416
|
427
|
370
|
360
|
295
|
262
|
261
|
|
| Goodwill |
0
|
0
|
848
|
792
|
757
|
745
|
597
|
554
|
524
|
532
|
|
| Long-Term Investments |
25
|
23
|
508
|
595
|
728
|
741
|
823
|
1 056
|
851
|
876
|
|
| Other Long-Term Assets |
430
|
508
|
840
|
624
|
537
|
126
|
115
|
94
|
63
|
70
|
|
| Other Assets |
0
|
0
|
848
|
792
|
757
|
745
|
597
|
554
|
524
|
532
|
|
| Total Assets |
3 641
N/A
|
6 038
+66%
|
11 872
+97%
|
12 094
+2%
|
11 388
-6%
|
10 190
-11%
|
9 873
-3%
|
9 959
+1%
|
8 573
-14%
|
8 720
+2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
412
|
107
|
1 504
|
1 193
|
1 043
|
639
|
1 377
|
1 801
|
1 419
|
3 658
|
|
| Accrued Liabilities |
0
|
0
|
0
|
360
|
259
|
234
|
196
|
250
|
216
|
191
|
|
| Short-Term Debt |
816
|
162
|
0
|
0
|
0
|
0
|
1 515
|
1 117
|
745
|
376
|
|
| Current Portion of Long-Term Debt |
1 325
|
1 095
|
3 104
|
3 022
|
1 359
|
2 761
|
807
|
671
|
406
|
525
|
|
| Other Current Liabilities |
407
|
117
|
487
|
790
|
638
|
363
|
497
|
588
|
313
|
349
|
|
| Total Current Liabilities |
2 960
|
1 481
|
5 095
|
5 365
|
3 298
|
3 997
|
4 392
|
4 427
|
3 098
|
3 086
|
|
| Long-Term Debt |
0
|
59
|
1 930
|
1 133
|
2 429
|
796
|
521
|
241
|
303
|
364
|
|
| Deferred Income Tax |
38
|
30
|
447
|
417
|
380
|
343
|
364
|
306
|
281
|
285
|
|
| Minority Interest |
81
|
74
|
33
|
26
|
29
|
10
|
13
|
14
|
44
|
57
|
|
| Other Liabilities |
0
|
54
|
316
|
132
|
134
|
124
|
132
|
126
|
110
|
111
|
|
| Total Liabilities |
2 917
N/A
|
1 550
-47%
|
7 755
+400%
|
7 021
-9%
|
6 212
-12%
|
5 249
-16%
|
5 395
+3%
|
5 085
-6%
|
3 749
-26%
|
3 789
+1%
|
|
| Equity | |||||||||||
| Common Stock |
10
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
| Retained Earnings |
357
|
1 511
|
1 952
|
1 537
|
1 136
|
1 264
|
2 112
|
1 410
|
1 146
|
1 155
|
|
| Additional Paid In Capital |
909
|
5 865
|
5 977
|
5 912
|
5 912
|
5 912
|
5 912
|
5 912
|
5 912
|
5 912
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
6
|
7
|
4
|
7
|
5
|
|
| Other Equity |
162
|
119
|
75
|
682
|
383
|
284
|
669
|
360
|
49
|
163
|
|
| Total Equity |
724
N/A
|
4 488
+520%
|
4 117
-8%
|
5 073
+23%
|
5 175
+2%
|
4 941
-5%
|
4 478
-9%
|
4 874
+9%
|
4 824
-1%
|
4 932
+2%
|
|
| Total Liabilities & Equity |
3 641
N/A
|
6 038
+66%
|
11 872
+97%
|
12 094
+2%
|
11 388
-6%
|
10 190
-11%
|
9 873
-3%
|
9 959
+1%
|
8 573
-14%
|
8 720
+2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 049
|
1 589
|
1 620
|
1 605
|
1 605
|
1 605
|
1 605
|
1 605
|
1 605
|
1 605
|
|