China Everbright Environment Group Ltd
OTC:CHFFY
Balance Sheet
Balance Sheet Decomposition
China Everbright Environment Group Ltd
China Everbright Environment Group Ltd
Balance Sheet
China Everbright Environment Group Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
121
|
127
|
164
|
572
|
409
|
757
|
555
|
562
|
684
|
19
|
1 390
|
4
|
4 426
|
4 094
|
5 953
|
6 341
|
8 657
|
12 136
|
11 743
|
10 861
|
15 047
|
10 591
|
8 433
|
7 896
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
562
|
684
|
19
|
1 357
|
4
|
0
|
0
|
0
|
5 462
|
7 265
|
7 682
|
10 818
|
9 804
|
14 236
|
10 475
|
8 121
|
7 863
|
|
| Cash Equivalents |
121
|
127
|
164
|
572
|
409
|
757
|
555
|
0
|
0
|
0
|
34
|
0
|
4 426
|
4 094
|
5 953
|
879
|
1 392
|
4 455
|
925
|
1 057
|
810
|
116
|
312
|
33
|
|
| Short-Term Investments |
1
|
1
|
1
|
6
|
1
|
11
|
16
|
28
|
1 260
|
15
|
327
|
0
|
1 345
|
824
|
165
|
44
|
840
|
2 723
|
22
|
8
|
227
|
249
|
144
|
73
|
|
| Total Receivables |
157
|
72
|
4
|
5
|
14
|
138
|
251
|
357
|
906
|
680
|
503
|
0
|
2 354
|
3 219
|
4 612
|
2 948
|
5 043
|
9 969
|
12 374
|
18 661
|
25 115
|
32 967
|
37 505
|
38 712
|
|
| Accounts Receivables |
157
|
72
|
4
|
5
|
14
|
123
|
176
|
357
|
604
|
646
|
503
|
0
|
941
|
1 211
|
1 547
|
2 946
|
5 041
|
9 961
|
12 366
|
18 660
|
25 018
|
27 761
|
33 059
|
35 116
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
15
|
75
|
0
|
303
|
33
|
0
|
0
|
1 413
|
2 008
|
3 066
|
2
|
2
|
8
|
8
|
1
|
97
|
5 206
|
4 446
|
3 595
|
|
| Inventory |
55
|
46
|
0
|
0
|
0
|
3
|
6
|
12
|
13
|
269
|
43
|
65
|
76
|
117
|
202
|
362
|
510
|
659
|
824
|
1 059
|
1 259
|
1 014
|
895
|
988
|
|
| Other Current Assets |
0
|
0
|
21
|
52
|
184
|
99
|
240
|
432
|
80
|
91
|
28
|
2
|
43
|
232
|
555
|
2 613
|
4 587
|
4 178
|
5 247
|
7 846
|
7 582
|
6 325
|
4 616
|
3 693
|
|
| Total Current Assets |
334
|
246
|
190
|
635
|
608
|
1 008
|
1 068
|
1 391
|
2 944
|
982
|
565
|
6
|
8 244
|
8 487
|
11 488
|
12 307
|
19 637
|
29 664
|
30 210
|
38 435
|
49 230
|
45 986
|
47 153
|
47 774
|
|
| PP&E Net |
347
|
329
|
661
|
658
|
1 163
|
1 210
|
104
|
145
|
144
|
136
|
142
|
6
|
1 374
|
1 511
|
2 350
|
3 029
|
4 025
|
4 410
|
5 235
|
6 937
|
9 931
|
9 851
|
9 580
|
8 662
|
|
| PP&E Gross |
347
|
329
|
661
|
658
|
1 163
|
1 210
|
104
|
145
|
144
|
136
|
142
|
6
|
1 374
|
1 511
|
2 350
|
3 029
|
4 025
|
4 410
|
5 235
|
6 937
|
9 931
|
9 851
|
9 580
|
8 662
|
|
| Accumulated Depreciation |
541
|
560
|
55
|
70
|
93
|
112
|
64
|
76
|
91
|
107
|
2
|
184
|
235
|
303
|
303
|
495
|
744
|
956
|
1 204
|
1 675
|
2 187
|
2 574
|
3 548
|
4 701
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
34
|
66
|
569
|
578
|
554
|
639
|
1 070
|
614
|
1 096
|
2 571
|
3 357
|
5 686
|
8 593
|
12 643
|
18 402
|
24 927
|
30 475
|
30 795
|
30 976
|
29 839
|
|
| Goodwill |
0
|
0
|
27
|
45
|
48
|
48
|
46
|
46
|
46
|
9
|
46
|
21
|
21
|
835
|
1 062
|
1 563
|
1 747
|
1 754
|
1 909
|
2 017
|
2 354
|
1 561
|
1 536
|
1 448
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
789
|
2 443
|
4 072
|
4 911
|
2
|
8 166
|
0
|
12 080
|
17 027
|
21 539
|
25 976
|
37 877
|
45 129
|
61 216
|
83 224
|
106 063
|
100 104
|
97 350
|
95 215
|
|
| Long-Term Investments |
1 723
|
1 764
|
1 192
|
712
|
727
|
232
|
260
|
42
|
46
|
225
|
12 231
|
0
|
609
|
684
|
639
|
764
|
995
|
1 216
|
2 214
|
2 401
|
1 743
|
1 925
|
1 975
|
1 902
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
93
|
261
|
36
|
27
|
23
|
4
|
596
|
65
|
47
|
85
|
188
|
206
|
248
|
306
|
165
|
247
|
441
|
376
|
614
|
1 186
|
|
| Other Assets |
0
|
0
|
27
|
45
|
48
|
48
|
46
|
46
|
46
|
9
|
46
|
21
|
21
|
835
|
1 062
|
1 563
|
1 747
|
1 754
|
1 909
|
2 017
|
2 354
|
1 561
|
1 536
|
1 448
|
|
| Total Assets |
2 403
N/A
|
2 340
-3%
|
2 070
-12%
|
2 051
-1%
|
2 674
+30%
|
3 615
+35%
|
4 526
+25%
|
6 301
+39%
|
8 667
+38%
|
1 357
-84%
|
13 534
+897%
|
12
-100%
|
23 471
+193 715%
|
31 200
+33%
|
40 623
+30%
|
49 532
+22%
|
73 123
+48%
|
95 122
+30%
|
119 352
+25%
|
158 187
+33%
|
200 236
+27%
|
190 598
-5%
|
189 183
-1%
|
186 027
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
123
|
57
|
65
|
18
|
233
|
538
|
309
|
471
|
481
|
1 341
|
1 439
|
1
|
1 734
|
2 302
|
0
|
3 419
|
6 376
|
7 830
|
11 148
|
13 936
|
20 032
|
16 251
|
12 262
|
11 383
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
97
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
411
|
418
|
88
|
62
|
40
|
88
|
143
|
546
|
696
|
80
|
1 345
|
1
|
1 780
|
2 611
|
3 410
|
4 412
|
5 414
|
4 935
|
10 468
|
10 499
|
13 941
|
20 178
|
23 118
|
18 704
|
|
| Other Current Liabilities |
0
|
0
|
4
|
8
|
3
|
2
|
32
|
9
|
10
|
56
|
99
|
0
|
58
|
68
|
119
|
1 483
|
2 244
|
2 470
|
3 056
|
4 471
|
5 796
|
6 383
|
5 805
|
5 645
|
|
| Total Current Liabilities |
631
|
494
|
157
|
89
|
276
|
629
|
484
|
1 026
|
1 188
|
832
|
1 571
|
2
|
3 572
|
4 981
|
6 323
|
9 314
|
14 033
|
15 234
|
24 672
|
28 906
|
39 768
|
42 813
|
41 185
|
35 732
|
|
| Long-Term Debt |
783
|
774
|
855
|
850
|
1 108
|
901
|
1 399
|
2 065
|
2 405
|
139
|
5 041
|
0
|
5 141
|
6 525
|
12 411
|
17 203
|
26 040
|
33 591
|
42 712
|
64 480
|
85 185
|
74 546
|
71 506
|
72 965
|
|
| Deferred Income Tax |
0
|
0
|
19
|
21
|
21
|
26
|
40
|
79
|
145
|
18
|
472
|
659
|
979
|
1 834
|
2 425
|
3 076
|
4 312
|
5 301
|
6 538
|
8 339
|
10 101
|
10 106
|
10 500
|
10 189
|
|
| Minority Interest |
7
|
7
|
0
|
3
|
92
|
117
|
152
|
311
|
357
|
133
|
23
|
321
|
405
|
1 580
|
2 224
|
2 456
|
6 089
|
6 769
|
8 380
|
10 483
|
12 565
|
11 769
|
11 674
|
11 403
|
|
| Other Liabilities |
0
|
77
|
38
|
9
|
0
|
0
|
0
|
0
|
0
|
2
|
168
|
0
|
0
|
16
|
43
|
94
|
94
|
299
|
704
|
918
|
839
|
534
|
469
|
724
|
|
| Total Liabilities |
1 421
N/A
|
1 352
-5%
|
1 069
-21%
|
972
-9%
|
1 497
+54%
|
1 674
+12%
|
2 075
+24%
|
3 481
+68%
|
4 094
+18%
|
1 125
-73%
|
6 803
+505%
|
2
-100%
|
10 097
+638 951%
|
14 937
+48%
|
23 427
+57%
|
32 142
+37%
|
50 569
+57%
|
61 196
+21%
|
83 005
+36%
|
113 125
+36%
|
148 458
+31%
|
139 768
-6%
|
135 333
-3%
|
131 014
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
255
|
255
|
255
|
255
|
255
|
308
|
313
|
314
|
364
|
236
|
4 936
|
49
|
448
|
7 405
|
7 405
|
7 405
|
7 405
|
17 330
|
17 330
|
17 330
|
17 330
|
17 330
|
17 330
|
17 330
|
|
| Retained Earnings |
2 094
|
2 088
|
2 072
|
377
|
449
|
832
|
1 181
|
1 470
|
1 707
|
4
|
1 653
|
38
|
4 948
|
8 070
|
9 898
|
11 803
|
15 119
|
18 363
|
22 061
|
26 557
|
31 210
|
33 969
|
36 982
|
39 008
|
|
| Additional Paid In Capital |
2 817
|
2 817
|
2 817
|
445
|
446
|
719
|
738
|
747
|
2 148
|
2 153
|
2 160
|
3 371
|
6 957
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
9
|
31
|
38
|
0
|
2
|
30
|
22
|
4
|
64
|
147
|
147
|
86
|
89
|
90
|
89
|
78
|
9
|
33
|
196
|
929
|
|
| Other Equity |
4
|
3
|
0
|
2
|
18
|
51
|
181
|
288
|
356
|
579
|
142
|
874
|
956
|
641
|
641
|
1 906
|
58
|
1 856
|
3 133
|
1 098
|
3 246
|
502
|
266
|
396
|
|
| Total Equity |
982
N/A
|
988
+1%
|
1 000
+1%
|
1 079
+8%
|
1 177
+9%
|
1 941
+65%
|
2 451
+26%
|
2 820
+15%
|
4 573
+62%
|
232
-95%
|
6 731
+2 800%
|
11
-100%
|
13 374
+126 909%
|
16 263
+22%
|
17 196
+6%
|
17 389
+1%
|
22 554
+30%
|
33 926
+50%
|
36 347
+7%
|
45 062
+24%
|
51 777
+15%
|
50 830
-2%
|
53 850
+6%
|
55 013
+2%
|
|
| Total Liabilities & Equity |
2 403
N/A
|
2 340
-3%
|
2 070
-12%
|
2 051
-1%
|
2 674
+30%
|
3 615
+35%
|
4 526
+25%
|
6 301
+39%
|
8 667
+38%
|
1 357
-84%
|
13 534
+897%
|
12
-100%
|
23 471
+193 715%
|
31 200
+33%
|
40 623
+30%
|
49 532
+22%
|
73 123
+48%
|
95 122
+30%
|
119 352
+25%
|
158 187
+33%
|
200 236
+27%
|
190 598
-5%
|
189 183
-1%
|
186 027
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 612
|
2 612
|
2 612
|
2 612
|
2 615
|
3 152
|
3 212
|
3 222
|
3 639
|
1 431
|
954
|
128
|
4 595
|
4 595
|
4 595
|
4 594
|
4 594
|
6 143
|
6 143
|
6 143
|
6 143
|
6 143
|
6 143
|
6 143
|
|