Liaoning Port Co Ltd
OTC:DLPTF
Balance Sheet
Balance Sheet Decomposition
Liaoning Port Co Ltd
Liaoning Port Co Ltd
Balance Sheet
Liaoning Port Co Ltd
| 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 |
110
|
195
|
358
|
1 413
|
532
|
670
|
1 260
|
168
|
2
|
2
|
2 339
|
2 441
|
2 933
|
6 741
|
7 508
|
5 726
|
4 051
|
7 391
|
4 442
|
5 063
|
5 203
|
5 250
|
|
| Cash |
110
|
195
|
358
|
1 413
|
532
|
670
|
1 260
|
168
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4 433
|
5 045
|
5 203
|
5 250
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 339
|
2 441
|
2 933
|
6 741
|
7 507
|
5 725
|
4 051
|
7 391
|
9
|
18
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
104
|
1 036
|
0
|
0
|
3 088
|
2 929
|
2 492
|
1 012
|
615
|
16
|
7
|
5
|
1 893
|
305
|
904
|
0
|
0
|
0
|
1
|
|
| Total Receivables |
107
|
134
|
153
|
407
|
517
|
640
|
778
|
783
|
830
|
1 850
|
1 153
|
1 502
|
1 997
|
1 706
|
2 064
|
1 753
|
2 395
|
2 671
|
3 824
|
4 250
|
4 689
|
4 073
|
|
| Accounts Receivables |
106
|
132
|
151
|
154
|
188
|
235
|
453
|
341
|
436
|
473
|
502
|
837
|
822
|
659
|
1 026
|
695
|
1 323
|
1 896
|
2 485
|
2 935
|
3 304
|
3 006
|
|
| Other Receivables |
1
|
2
|
2
|
253
|
329
|
405
|
325
|
442
|
394
|
1 377
|
651
|
665
|
1 175
|
1 047
|
1 038
|
1 058
|
1 072
|
775
|
1 340
|
1 315
|
1 385
|
1 067
|
|
| Inventory |
0
|
0
|
1
|
23
|
25
|
8
|
49
|
54
|
89
|
131
|
414
|
965
|
936
|
451
|
703
|
149
|
105
|
106
|
114
|
136
|
133
|
125
|
|
| Other Current Assets |
109
|
201
|
265
|
218
|
91
|
21
|
59
|
168
|
48
|
237
|
67
|
355
|
376
|
257
|
159
|
38
|
34
|
110
|
303
|
80
|
91
|
227
|
|
| Total Current Assets |
327
|
529
|
776
|
2 165
|
2 201
|
1 339
|
2 146
|
4 262
|
3 898
|
4 713
|
4 986
|
5 879
|
6 259
|
9 162
|
10 439
|
9 559
|
6 891
|
11 181
|
8 684
|
9 729
|
10 117
|
9 676
|
|
| PP&E Net |
3 235
|
4 361
|
5 486
|
5 968
|
5 315
|
6 322
|
11 578
|
14 430
|
17 924
|
17 463
|
16 603
|
16 321
|
16 171
|
15 590
|
19 118
|
19 219
|
21 708
|
36 320
|
38 736
|
37 933
|
36 349
|
39 930
|
|
| PP&E Gross |
3 235
|
4 361
|
5 486
|
5 968
|
5 315
|
6 322
|
11 578
|
14 430
|
17 924
|
17 463
|
16 603
|
16 321
|
16 171
|
15 590
|
19 118
|
19 219
|
21 708
|
0
|
38 736
|
37 933
|
36 349
|
39 930
|
|
| Accumulated Depreciation |
911
|
1 006
|
846
|
182
|
340
|
520
|
2 203
|
2 769
|
4 216
|
4 576
|
5 101
|
5 706
|
6 391
|
7 052
|
7 614
|
8 580
|
9 549
|
0
|
21 816
|
23 723
|
25 739
|
29 333
|
|
| Intangible Assets |
222
|
242
|
394
|
231
|
341
|
424
|
439
|
472
|
800
|
867
|
287
|
280
|
266
|
265
|
426
|
397
|
391
|
3 068
|
5 639
|
5 504
|
5 350
|
6 153
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
16
|
16
|
78
|
78
|
78
|
16
|
16
|
16
|
16
|
20
|
20
|
20
|
240
|
226
|
226
|
226
|
226
|
|
| Note Receivable |
8
|
10
|
9
|
0
|
0
|
68
|
86
|
46
|
54
|
49
|
0
|
23
|
18
|
12
|
0
|
0
|
0
|
80
|
19
|
2
|
2
|
2
|
|
| Long-Term Investments |
35
|
114
|
134
|
888
|
1 597
|
1 964
|
2 498
|
3 340
|
4 357
|
4 552
|
4 765
|
4 788
|
5 549
|
5 703
|
5 051
|
4 578
|
4 530
|
4 108
|
4 218
|
4 105
|
3 893
|
3 366
|
|
| Other Long-Term Assets |
1
|
1
|
239
|
79
|
71
|
55
|
74
|
62
|
63
|
107
|
570
|
537
|
852
|
1 154
|
1 531
|
1 541
|
1 558
|
446
|
293
|
377
|
416
|
433
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
16
|
16
|
78
|
78
|
78
|
16
|
16
|
16
|
16
|
20
|
20
|
20
|
240
|
226
|
226
|
226
|
226
|
|
| Total Assets |
3 827
N/A
|
5 257
+37%
|
7 039
+34%
|
9 332
+33%
|
9 525
+2%
|
10 188
+7%
|
16 837
+65%
|
22 691
+35%
|
27 174
+20%
|
27 829
+2%
|
27 226
-2%
|
27 844
+2%
|
29 130
+5%
|
31 902
+10%
|
36 585
+15%
|
35 316
-3%
|
35 098
-1%
|
55 443
+58%
|
57 813
+4%
|
57 876
+0%
|
56 353
-3%
|
59 787
+6%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
213
|
241
|
278
|
209
|
192
|
183
|
277
|
94
|
146
|
177
|
215
|
375
|
233
|
236
|
380
|
224
|
190
|
331
|
299
|
344
|
323
|
396
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
155
|
152
|
329
|
312
|
341
|
313
|
358
|
421
|
433
|
441
|
259
|
324
|
353
|
396
|
412
|
711
|
|
| Short-Term Debt |
181
|
136
|
75
|
9
|
17
|
32
|
0
|
1 298
|
905
|
1 840
|
426
|
920
|
615
|
501
|
3 271
|
3 400
|
164
|
150
|
0
|
0
|
1 000
|
55
|
|
| Current Portion of Long-Term Debt |
118
|
464
|
650
|
446
|
698
|
197
|
260
|
0
|
200
|
160
|
3 209
|
553
|
528
|
1 048
|
4 158
|
800
|
890
|
2 740
|
1 309
|
4 478
|
2 378
|
2 283
|
|
| Other Current Liabilities |
18
|
27
|
28
|
543
|
399
|
482
|
423
|
3 145
|
1 187
|
1 104
|
1 293
|
2 172
|
3 177
|
3 943
|
950
|
837
|
874
|
988
|
5 728
|
1 366
|
1 068
|
1 932
|
|
| Total Current Liabilities |
530
|
868
|
1 031
|
1 207
|
1 306
|
894
|
1 115
|
4 689
|
2 768
|
3 592
|
5 485
|
4 333
|
4 911
|
6 147
|
9 193
|
5 702
|
2 377
|
4 532
|
7 690
|
6 584
|
5 181
|
5 377
|
|
| Long-Term Debt |
1 648
|
2 411
|
3 492
|
1 962
|
1 530
|
2 023
|
4 721
|
4 875
|
10 028
|
9 553
|
6 357
|
7 799
|
8 115
|
5 926
|
5 986
|
7 925
|
10 526
|
11 237
|
7 987
|
8 329
|
7 530
|
10 016
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
77
|
76
|
12
|
10
|
12
|
14
|
117
|
112
|
113
|
715
|
288
|
260
|
157
|
260
|
|
| Minority Interest |
78
|
89
|
101
|
173
|
160
|
190
|
142
|
165
|
1 011
|
1 010
|
1 217
|
1 274
|
1 331
|
1 333
|
2 560
|
2 584
|
2 635
|
3 267
|
3 108
|
3 111
|
3 127
|
3 605
|
|
| Other Liabilities |
0
|
0
|
73
|
630
|
751
|
720
|
1 660
|
696
|
661
|
633
|
710
|
724
|
723
|
708
|
669
|
716
|
678
|
696
|
795
|
801
|
755
|
731
|
|
| Total Liabilities |
2 256
N/A
|
3 368
+49%
|
4 696
+39%
|
3 972
-15%
|
3 748
-6%
|
3 827
+2%
|
7 638
+100%
|
10 501
+37%
|
14 545
+39%
|
14 864
+2%
|
13 781
-7%
|
14 139
+3%
|
15 091
+7%
|
14 129
-6%
|
18 525
+31%
|
17 039
-8%
|
16 328
-4%
|
20 447
+25%
|
19 867
-3%
|
19 084
-4%
|
16 751
-12%
|
19 989
+19%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
559
|
559
|
1 960
|
2 926
|
2 926
|
2 926
|
2 926
|
4 426
|
4 426
|
4 426
|
4 426
|
4 426
|
4 426
|
12 895
|
12 895
|
12 895
|
12 895
|
12 895
|
23 987
|
23 987
|
23 987
|
23 905
|
|
| Retained Earnings |
1 013
|
1 330
|
361
|
993
|
1 411
|
1 984
|
4 809
|
1 661
|
2 088
|
2 425
|
2 895
|
3 155
|
3 468
|
1 900
|
2 207
|
2 441
|
2 866
|
4 314
|
4 878
|
5 640
|
6 515
|
7 186
|
|
| Additional Paid In Capital |
0
|
0
|
22
|
1 442
|
1 461
|
1 461
|
1 461
|
6 104
|
6 104
|
6 104
|
6 116
|
6 117
|
6 118
|
2 931
|
2 929
|
2 935
|
2 939
|
17 703
|
9 022
|
9 092
|
9 013
|
8 983
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
15
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
17
|
29
|
63
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
|
| Other Equity |
0
|
0
|
0
|
0
|
7
|
10
|
10
|
0
|
11
|
9
|
7
|
7
|
27
|
47
|
29
|
6
|
71
|
85
|
33
|
55
|
58
|
60
|
|
| Total Equity |
1 571
N/A
|
1 889
+20%
|
2 343
+24%
|
5 360
+129%
|
5 776
+8%
|
6 361
+10%
|
9 200
+45%
|
12 190
+33%
|
12 629
+4%
|
12 965
+3%
|
13 445
+4%
|
13 705
+2%
|
14 038
+2%
|
17 773
+27%
|
18 060
+2%
|
18 276
+1%
|
18 770
+3%
|
34 996
+86%
|
37 946
+8%
|
38 792
+2%
|
39 602
+2%
|
39 798
+0%
|
|
| Total Liabilities & Equity |
3 827
N/A
|
5 257
+37%
|
7 039
+34%
|
9 332
+33%
|
9 525
+2%
|
10 188
+7%
|
16 837
+65%
|
22 691
+35%
|
27 174
+20%
|
27 829
+2%
|
27 226
-2%
|
27 844
+2%
|
29 130
+5%
|
31 902
+10%
|
36 585
+15%
|
35 316
-3%
|
35 098
-1%
|
55 443
+58%
|
57 813
+4%
|
57 876
+0%
|
56 353
-3%
|
59 787
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
5 096
|
5 096
|
4 508
|
7 049
|
7 049
|
7 049
|
7 049
|
10 499
|
10 499
|
10 499
|
10 499
|
10 499
|
4 426
|
12 895
|
12 895
|
12 895
|
12 895
|
12 895
|
23 987
|
23 987
|
23 987
|
23 905
|
|