Yangzijiang Shipbuilding Holdings Ltd
SGX:BS6
Balance Sheet
Balance Sheet Decomposition
Yangzijiang Shipbuilding Holdings Ltd
Yangzijiang Shipbuilding Holdings Ltd
Balance Sheet
Yangzijiang Shipbuilding Holdings Ltd
| 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 |
138
|
189
|
216
|
2 043
|
1 896
|
1 775
|
3 425
|
3 119
|
2 087
|
1 436
|
8 848
|
5 993
|
7 086
|
6 195
|
6 594
|
10 183
|
6 633
|
12 363
|
10 778
|
16 561
|
28 120
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 195
|
5 993
|
7 086
|
6 195
|
6 594
|
10 183
|
6 633
|
0
|
0
|
16 561
|
28 120
|
|
| Cash Equivalents |
138
|
189
|
216
|
2 043
|
1 896
|
1 775
|
3 425
|
3 119
|
2 087
|
1 436
|
2 653
|
0
|
0
|
0
|
0
|
0
|
0
|
12 363
|
10 778
|
0
|
0
|
|
| Short-Term Investments |
7
|
6
|
0
|
2 551
|
4 169
|
3 746
|
6 331
|
6 904
|
7 502
|
7 963
|
12 021
|
5 220
|
6 551
|
9 349
|
12 021
|
11 351
|
15 277
|
16 219
|
1 695
|
18
|
16
|
|
| Total Receivables |
1 358
|
1 988
|
852
|
1 554
|
809
|
1 801
|
1 313
|
2 710
|
6 827
|
5 000
|
7 386
|
8 004
|
7 188
|
8 769
|
7 386
|
5 757
|
4 499
|
5 905
|
7 138
|
8 600
|
6 989
|
|
| Accounts Receivables |
187
|
270
|
534
|
599
|
600
|
1 299
|
210
|
247
|
6 827
|
3 744
|
5 549
|
6 646
|
5 846
|
6 821
|
5 549
|
4 302
|
3 671
|
5 034
|
6 740
|
7 914
|
6 091
|
|
| Other Receivables |
1 171
|
1 718
|
318
|
955
|
209
|
502
|
1 103
|
2 463
|
0
|
1 256
|
1 837
|
1 358
|
1 342
|
1 948
|
1 837
|
1 455
|
828
|
871
|
398
|
686
|
898
|
|
| Inventory |
116
|
64
|
76
|
413
|
1 474
|
837
|
1 277
|
1 654
|
985
|
2 328
|
2 606
|
3 450
|
2 032
|
2 628
|
2 606
|
1 598
|
1 678
|
1 640
|
1 231
|
919
|
1 876
|
|
| Other Current Assets |
556
|
802
|
2 502
|
6 391
|
7 452
|
6 551
|
6 566
|
9 955
|
4 241
|
11 362
|
2 690
|
3 140
|
3 344
|
2 511
|
2 543
|
2 363
|
2 366
|
2 426
|
2 167
|
3 152
|
5 145
|
|
| Total Current Assets |
2 176
|
3 048
|
3 646
|
12 952
|
15 802
|
14 710
|
18 912
|
24 341
|
21 642
|
28 089
|
31 150
|
25 807
|
26 202
|
29 453
|
31 150
|
31 252
|
30 454
|
38 553
|
23 010
|
29 250
|
42 145
|
|
| PP&E Net |
126
|
160
|
659
|
1 230
|
1 962
|
1 967
|
2 630
|
3 822
|
4 277
|
5 793
|
5 163
|
6 402
|
5 477
|
4 821
|
5 163
|
5 678
|
5 226
|
5 152
|
7 278
|
7 219
|
7 863
|
|
| PP&E Gross |
126
|
160
|
659
|
1 230
|
1 962
|
1 967
|
2 630
|
3 822
|
4 277
|
5 793
|
5 163
|
6 402
|
5 477
|
4 821
|
5 163
|
5 678
|
5 226
|
5 152
|
7 278
|
7 219
|
7 863
|
|
| Accumulated Depreciation |
102
|
118
|
123
|
156
|
237
|
360
|
515
|
733
|
1 023
|
1 161
|
3 858
|
2 289
|
3 855
|
3 858
|
4 265
|
4 740
|
5 255
|
5 645
|
6 418
|
6 457
|
6 762
|
|
| Intangible Assets |
0
|
0
|
0
|
246
|
391
|
385
|
569
|
886
|
0
|
0
|
18
|
2
|
8
|
10
|
18
|
26
|
22
|
22
|
20
|
21
|
21
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
259
|
259
|
6
|
0
|
0
|
|
| Note Receivable |
0
|
436
|
664
|
0
|
0
|
175
|
0
|
0
|
1 327
|
1 055
|
1 405
|
1 139
|
1 258
|
1 238
|
1 405
|
1 062
|
1 294
|
1 081
|
1 626
|
1 255
|
1 352
|
|
| Long-Term Investments |
5
|
40
|
0
|
55
|
14
|
3 130
|
3 986
|
4 502
|
4 450
|
6 899
|
5 494
|
6 451
|
6 697
|
6 200
|
5 494
|
5 859
|
5 983
|
4 490
|
529
|
2 917
|
2 953
|
|
| Other Long-Term Assets |
0
|
0
|
146
|
9
|
52
|
45
|
71
|
187
|
1 506
|
1 375
|
1 682
|
1 445
|
1 592
|
1 651
|
1 682
|
1 621
|
1 672
|
2 055
|
499
|
202
|
222
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
259
|
259
|
259
|
6
|
0
|
0
|
|
| Total Assets |
2 306
N/A
|
3 683
+60%
|
5 116
+39%
|
14 491
+183%
|
18 220
+26%
|
20 411
+12%
|
26 168
+28%
|
33 739
+29%
|
33 202
-2%
|
43 211
+30%
|
44 911
+4%
|
41 246
-8%
|
41 234
0%
|
43 373
+5%
|
44 911
+4%
|
45 756
+2%
|
44 911
-2%
|
51 612
+15%
|
32 967
-36%
|
40 864
+24%
|
54 556
+34%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
511
|
444
|
144
|
320
|
686
|
940
|
2 169
|
2 193
|
3 219
|
2 815
|
3 091
|
2 620
|
2 054
|
3 091
|
2 952
|
2 037
|
1 339
|
1 487
|
1 699
|
2 139
|
2 956
|
|
| Accrued Liabilities |
0
|
0
|
43
|
5
|
2
|
199
|
387
|
415
|
0
|
443
|
130
|
691
|
632
|
130
|
438
|
390
|
147
|
143
|
129
|
187
|
169
|
|
| Short-Term Debt |
0
|
0
|
156
|
28
|
490
|
0
|
0
|
0
|
0
|
603
|
46
|
15
|
450
|
46
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
598
|
559
|
229
|
0
|
0
|
907
|
906
|
6 044
|
3 472
|
12 241
|
1 149
|
2 209
|
2 579
|
2 532
|
1 149
|
2 782
|
2 121
|
2 504
|
2 269
|
3 965
|
4 500
|
|
| Other Current Liabilities |
721
|
1 896
|
4 076
|
9 830
|
12 590
|
11 860
|
11 878
|
8 407
|
5 210
|
6 340
|
6 783
|
5 405
|
6 634
|
7 777
|
6 783
|
4 982
|
4 357
|
7 665
|
8 160
|
11 285
|
17 259
|
|
| Total Current Liabilities |
1 830
|
2 899
|
4 648
|
10 183
|
13 768
|
13 907
|
15 341
|
17 059
|
11 901
|
22 442
|
11 350
|
10 939
|
12 351
|
13 576
|
11 350
|
10 191
|
7 963
|
11 799
|
12 257
|
17 576
|
24 884
|
|
| Long-Term Debt |
50
|
90
|
0
|
0
|
0
|
0
|
320
|
2 447
|
3 918
|
1 133
|
2 895
|
6 074
|
4 645
|
2 359
|
2 895
|
2 251
|
2 124
|
1 953
|
2 298
|
1 630
|
2 300
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
13
|
164
|
387
|
419
|
575
|
908
|
1 086
|
998
|
1 038
|
922
|
1 086
|
1 260
|
1 448
|
1 799
|
636
|
511
|
983
|
|
| Minority Interest |
6
|
6
|
258
|
128
|
0
|
0
|
150
|
743
|
757
|
472
|
701
|
560
|
507
|
632
|
701
|
959
|
1 034
|
138
|
132
|
202
|
99
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
123
|
30
|
41
|
97
|
541
|
455
|
1
|
876
|
1
|
0
|
0
|
0
|
0
|
0
|
72
|
4
|
11
|
|
| Total Liabilities |
1 886
N/A
|
2 995
+59%
|
4 905
+64%
|
10 312
+110%
|
13 905
+35%
|
14 101
+1%
|
16 240
+15%
|
20 765
+28%
|
17 692
-15%
|
25 410
+44%
|
16 032
-37%
|
19 447
+21%
|
18 542
-5%
|
17 488
-6%
|
16 032
-8%
|
14 660
-9%
|
12 568
-14%
|
15 689
+25%
|
15 394
-2%
|
19 924
+29%
|
28 278
+42%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
110
|
110
|
110
|
3 337
|
4 980
|
4 980
|
6 263
|
6 263
|
6 263
|
6 263
|
7 362
|
6 263
|
6 354
|
7 362
|
7 362
|
7 362
|
7 362
|
7 362
|
7 362
|
7 362
|
7 362
|
|
| Retained Earnings |
310
|
578
|
100
|
839
|
664
|
1 331
|
3 666
|
6 732
|
9 269
|
11 560
|
21 684
|
15 590
|
16 435
|
18 613
|
21 684
|
24 024
|
25 657
|
28 831
|
10 339
|
13 531
|
18 913
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
29
|
20
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
21
|
21
|
21
|
122
|
21
|
21
|
21
|
122
|
250
|
560
|
270
|
128
|
128
|
128
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
64
|
4
|
56
|
64
|
44
|
40
|
117
|
0
|
0
|
175
|
131
|
|
| Total Equity |
420
N/A
|
688
+64%
|
210
-69%
|
4 179
+1 890%
|
4 315
+3%
|
6 310
+46%
|
9 928
+57%
|
12 974
+31%
|
15 510
+20%
|
17 801
+15%
|
28 880
+62%
|
21 799
-25%
|
22 692
+4%
|
25 885
+14%
|
28 880
+12%
|
31 096
+8%
|
32 342
+4%
|
35 923
+11%
|
17 573
-51%
|
20 941
+19%
|
26 278
+25%
|
|
| Total Liabilities & Equity |
2 306
N/A
|
3 683
+60%
|
5 116
+39%
|
14 491
+183%
|
18 220
+26%
|
20 411
+12%
|
26 168
+28%
|
33 739
+29%
|
33 202
-2%
|
43 211
+30%
|
44 911
+4%
|
41 246
-8%
|
41 234
0%
|
43 373
+5%
|
44 911
+4%
|
45 756
+2%
|
44 911
-2%
|
51 612
+15%
|
32 967
-36%
|
40 864
+24%
|
54 556
+34%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
3 301
|
3 301
|
3 301
|
3 301
|
3 653
|
3 653
|
3 837
|
3 832
|
3 832
|
3 832
|
3 946
|
3 832
|
3 832
|
3 969
|
3 946
|
3 919
|
3 853
|
3 923
|
3 951
|
3 951
|
3 951
|
|