EMC PCL
SET:EMC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
EMC PCL
SET:EMC
|
TH |
|
Kailong High Technology Co Ltd
SZSE:300912
|
CN |
Balance Sheet
Balance Sheet Decomposition
EMC PCL
EMC PCL
Balance Sheet
EMC PCL
| 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-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
23
|
33
|
103
|
306
|
205
|
357
|
303
|
301
|
291
|
342
|
177
|
58
|
37
|
108
|
1 072
|
199
|
29
|
100
|
63
|
35
|
18
|
21
|
24
|
11
|
|
| Cash |
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 072
|
196
|
0
|
0
|
62
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
33
|
103
|
306
|
205
|
357
|
303
|
301
|
291
|
342
|
177
|
58
|
37
|
108
|
0
|
4
|
29
|
100
|
1
|
35
|
18
|
21
|
24
|
11
|
|
| Short-Term Investments |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
402
|
0
|
9
|
4
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
77
|
144
|
210
|
782
|
857
|
1 015
|
939
|
1 020
|
1 072
|
1 095
|
1 312
|
1 702
|
880
|
396
|
0
|
252
|
312
|
902
|
726
|
522
|
537
|
500
|
715
|
29
|
|
| Accounts Receivables |
83
|
62
|
30
|
108
|
120
|
428
|
253
|
436
|
699
|
727
|
820
|
1 272
|
635
|
330
|
0
|
188
|
227
|
781
|
541
|
518
|
534
|
500
|
715
|
29
|
|
| Other Receivables |
160
|
206
|
240
|
674
|
737
|
588
|
686
|
584
|
373
|
368
|
492
|
430
|
245
|
66
|
0
|
65
|
85
|
122
|
185
|
3
|
3
|
0
|
0
|
0
|
|
| Inventory |
20
|
11
|
0
|
9
|
126
|
69
|
74
|
46
|
67
|
110
|
389
|
284
|
17
|
521
|
0
|
937
|
1 116
|
927
|
781
|
737
|
673
|
617
|
614
|
434
|
|
| Other Current Assets |
21
|
62
|
10
|
50
|
75
|
58
|
71
|
147
|
86
|
148
|
218
|
300
|
304
|
52
|
3
|
11
|
10
|
32
|
21
|
9
|
7
|
7
|
24
|
7
|
|
| Total Current Assets |
157
|
250
|
323
|
1 146
|
1 262
|
1 500
|
1 386
|
1 515
|
1 516
|
1 695
|
2 095
|
2 343
|
1 237
|
1 480
|
3
|
1 408
|
1 472
|
1 967
|
1 593
|
1 303
|
1 235
|
1 145
|
1 378
|
480
|
|
| PP&E Net |
40
|
30
|
17
|
39
|
47
|
51
|
141
|
147
|
126
|
115
|
123
|
177
|
182
|
198
|
0
|
751
|
947
|
922
|
171
|
170
|
155
|
156
|
103
|
87
|
|
| PP&E Gross |
40
|
0
|
17
|
39
|
47
|
51
|
141
|
147
|
126
|
115
|
123
|
177
|
182
|
198
|
0
|
751
|
0
|
0
|
171
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
170
|
0
|
45
|
48
|
56
|
67
|
74
|
58
|
81
|
99
|
122
|
156
|
171
|
0
|
230
|
309
|
0
|
0
|
222
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
3
|
4
|
4
|
10
|
9
|
9
|
|
| Note Receivable |
28
|
31
|
6
|
12
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
0
|
30
|
40
|
46
|
65
|
57
|
79
|
103
|
148
|
49
|
|
| Long-Term Investments |
14
|
14
|
1
|
1
|
1
|
10
|
30
|
30
|
0
|
0
|
12
|
12
|
17
|
132
|
0
|
129
|
126
|
315
|
1 171
|
1 361
|
1 174
|
954
|
867
|
836
|
|
| Other Long-Term Assets |
8
|
7
|
2
|
30
|
28
|
139
|
317
|
333
|
330
|
346
|
363
|
370
|
368
|
370
|
0
|
797
|
326
|
324
|
109
|
2
|
2
|
2
|
1
|
1
|
|
| Total Assets |
248
N/A
|
332
+34%
|
348
+5%
|
1 227
+252%
|
1 366
+11%
|
1 701
+25%
|
1 874
+10%
|
2 025
+8%
|
1 972
-3%
|
2 157
+9%
|
2 593
+20%
|
2 902
+12%
|
1 804
-38%
|
2 270
+26%
|
0
N/A
|
3 119
N/A
|
2 916
-7%
|
3 578
+23%
|
3 111
-13%
|
2 896
-7%
|
2 649
-9%
|
2 369
-11%
|
2 506
+6%
|
1 462
-42%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
48
|
66
|
70
|
294
|
269
|
434
|
457
|
437
|
313
|
346
|
735
|
924
|
643
|
280
|
0
|
154
|
300
|
303
|
138
|
255
|
207
|
342
|
474
|
195
|
|
| Accrued Liabilities |
76
|
16
|
16
|
19
|
17
|
13
|
23
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
7
|
2
|
6
|
|
| Short-Term Debt |
26
|
28
|
74
|
89
|
142
|
118
|
60
|
151
|
96
|
90
|
173
|
248
|
359
|
74
|
0
|
176
|
251
|
434
|
543
|
28
|
26
|
449
|
442
|
283
|
|
| Current Portion of Long-Term Debt |
279
|
78
|
168
|
0
|
4
|
5
|
4
|
3
|
2
|
1
|
0
|
1
|
1
|
157
|
0
|
44
|
318
|
157
|
4
|
139
|
208
|
255
|
139
|
1
|
|
| Other Current Liabilities |
53
|
179
|
181
|
246
|
334
|
451
|
541
|
377
|
518
|
757
|
665
|
677
|
526
|
435
|
0
|
351
|
362
|
611
|
300
|
130
|
117
|
160
|
90
|
101
|
|
| Total Current Liabilities |
482
|
367
|
509
|
648
|
764
|
1 020
|
1 085
|
1 003
|
929
|
1 193
|
1 573
|
1 849
|
1 529
|
946
|
0
|
725
|
1 231
|
1 504
|
1 002
|
552
|
558
|
1 213
|
1 147
|
585
|
|
| Long-Term Debt |
289
|
247
|
35
|
37
|
4
|
7
|
6
|
3
|
0
|
1
|
0
|
2
|
1
|
82
|
0
|
78
|
8
|
5
|
11
|
217
|
64
|
50
|
38
|
39
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
8
|
0
|
19
|
18
|
18
|
17
|
7
|
4
|
15
|
14
|
13
|
|
| Minority Interest |
6
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
22
|
110
|
130
|
0
|
125
|
127
|
128
|
130
|
128
|
129
|
131
|
132
|
134
|
|
| Other Liabilities |
71
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
127
|
121
|
144
|
136
|
140
|
145
|
0
|
142
|
155
|
181
|
205
|
179
|
170
|
138
|
129
|
73
|
|
| Total Liabilities |
847
N/A
|
686
-19%
|
544
-21%
|
685
+26%
|
769
+12%
|
1 027
+34%
|
1 091
+6%
|
1 006
-8%
|
1 057
+5%
|
1 313
+24%
|
1 717
+31%
|
1 964
+14%
|
1 569
-20%
|
1 051
-33%
|
0
N/A
|
838
N/A
|
1 286
+53%
|
1 579
+23%
|
1 106
-30%
|
828
-25%
|
667
-19%
|
1 284
+92%
|
1 196
-7%
|
576
-52%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
442
|
590
|
593
|
379
|
430
|
452
|
483
|
586
|
586
|
586
|
587
|
587
|
1 173
|
3 557
|
0
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
12 571
|
12 571
|
|
| Retained Earnings |
1 014
|
917
|
807
|
111
|
22
|
72
|
153
|
203
|
114
|
43
|
63
|
97
|
1 229
|
1 433
|
0
|
2 024
|
2 673
|
2 300
|
2 292
|
2 226
|
2 310
|
3 201
|
3 264
|
3 685
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
255
|
146
|
150
|
150
|
248
|
248
|
248
|
249
|
255
|
255
|
939
|
0
|
4 205
|
4 205
|
4 205
|
4 205
|
4 205
|
4 205
|
4 206
|
8 053
|
8 053
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
0
|
39
|
96
|
0
|
0
|
86
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
28
|
28
|
19
|
19
|
0
|
0
|
3
|
8
|
12
|
12
|
0
|
0
|
9
|
8
|
0
|
19
|
74
|
71
|
17
|
66
|
63
|
58
|
55
|
53
|
|
| Total Equity |
600
N/A
|
354
+41%
|
195
+45%
|
542
N/A
|
597
+10%
|
674
+13%
|
783
+16%
|
1 019
+30%
|
915
-10%
|
844
-8%
|
876
+4%
|
938
+7%
|
235
-75%
|
1 219
+420%
|
0
N/A
|
2 280
N/A
|
1 629
-29%
|
1 999
+23%
|
2 005
+0%
|
2 068
+3%
|
1 982
-4%
|
1 085
-45%
|
1 310
+21%
|
886
-32%
|
|
| Total Liabilities & Equity |
248
N/A
|
332
+34%
|
348
+5%
|
1 227
+252%
|
1 366
+11%
|
1 701
+25%
|
1 873
+10%
|
2 025
+8%
|
1 972
-3%
|
2 157
+9%
|
2 593
+20%
|
2 902
+12%
|
1 804
-38%
|
2 270
+26%
|
0
N/A
|
3 119
N/A
|
2 916
-7%
|
3 578
+23%
|
3 111
-13%
|
2 896
-7%
|
2 649
-9%
|
2 369
-11%
|
2 506
+6%
|
1 462
-42%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
68
|
91
|
92
|
587
|
665
|
700
|
747
|
897
|
882
|
882
|
883
|
908
|
1 448
|
3 557
|
0
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
8 434
|
12 571
|
12 571
|
|