Citychamp Dartong Co Ltd
SSE:600067
Balance Sheet
Balance Sheet Decomposition
Citychamp Dartong Co Ltd
Citychamp Dartong Co Ltd
Balance Sheet
Citychamp Dartong Co 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 |
99
|
178
|
612
|
221
|
527
|
863
|
1 122
|
748
|
2 298
|
1 016
|
845
|
2 000
|
907
|
3 334
|
3 869
|
4 035
|
2 520
|
3 435
|
1 617
|
855
|
1 453
|
1 129
|
1 434
|
687
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1 453
|
1 129
|
1 434
|
687
|
|
| Cash Equivalents |
99
|
178
|
612
|
221
|
527
|
863
|
1 122
|
748
|
2 298
|
1 016
|
845
|
2 000
|
907
|
3 334
|
3 869
|
4 035
|
2 519
|
3 434
|
1 616
|
854
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
175
|
57
|
74
|
154
|
110
|
105
|
74
|
74
|
|
| Total Receivables |
138
|
111
|
200
|
210
|
273
|
419
|
733
|
782
|
553
|
772
|
704
|
852
|
949
|
803
|
756
|
820
|
1 466
|
1 080
|
1 386
|
1 498
|
1 609
|
3 847
|
3 598
|
2 120
|
|
| Accounts Receivables |
75
|
79
|
127
|
164
|
239
|
328
|
395
|
311
|
420
|
577
|
459
|
680
|
668
|
585
|
578
|
648
|
664
|
580
|
726
|
922
|
1 193
|
3 404
|
3 122
|
1 624
|
|
| Other Receivables |
63
|
32
|
73
|
46
|
34
|
91
|
338
|
471
|
133
|
195
|
245
|
172
|
281
|
218
|
178
|
172
|
802
|
500
|
660
|
576
|
416
|
443
|
476
|
495
|
|
| Inventory |
63
|
149
|
673
|
1 104
|
1 170
|
3 090
|
3 932
|
4 627
|
6 155
|
5 920
|
5 768
|
9 256
|
10 888
|
10 904
|
10 232
|
9 294
|
11 435
|
13 563
|
15 416
|
15 466
|
14 192
|
11 853
|
9 999
|
8 989
|
|
| Other Current Assets |
67
|
266
|
504
|
752
|
516
|
315
|
122
|
350
|
935
|
1 141
|
774
|
838
|
996
|
494
|
423
|
487
|
614
|
368
|
713
|
1 074
|
1 006
|
1 112
|
1 203
|
1 167
|
|
| Total Current Assets |
367
|
705
|
1 988
|
2 287
|
2 487
|
4 687
|
5 909
|
6 510
|
9 942
|
8 849
|
8 090
|
12 957
|
13 741
|
15 535
|
15 281
|
14 637
|
16 209
|
18 502
|
19 207
|
19 047
|
18 369
|
18 046
|
16 307
|
12 938
|
|
| PP&E Net |
171
|
193
|
208
|
327
|
421
|
436
|
439
|
447
|
390
|
413
|
397
|
1 062
|
1 110
|
1 137
|
1 157
|
1 410
|
1 612
|
1 764
|
1 910
|
1 805
|
1 944
|
1 916
|
1 902
|
1 829
|
|
| PP&E Gross |
171
|
193
|
208
|
327
|
421
|
436
|
439
|
447
|
390
|
413
|
397
|
1 062
|
1 110
|
1 137
|
1 157
|
1 410
|
1 612
|
1 764
|
1 910
|
1 805
|
1 944
|
1 916
|
1 902
|
1 829
|
|
| Accumulated Depreciation |
68
|
80
|
97
|
115
|
137
|
154
|
149
|
103
|
103
|
130
|
160
|
209
|
262
|
322
|
393
|
846
|
901
|
1 001
|
1 118
|
1 292
|
1 445
|
1 514
|
1 629
|
1 736
|
|
| Intangible Assets |
16
|
20
|
20
|
19
|
24
|
41
|
29
|
28
|
27
|
63
|
62
|
60
|
58
|
466
|
480
|
492
|
478
|
468
|
455
|
442
|
428
|
414
|
400
|
386
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
200
|
196
|
196
|
184
|
141
|
116
|
116
|
116
|
116
|
145
|
108
|
43
|
24
|
20
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
139
|
165
|
182
|
189
|
189
|
190
|
171
|
171
|
171
|
171
|
171
|
171
|
|
| Long-Term Investments |
3
|
27
|
18
|
19
|
34
|
32
|
212
|
182
|
185
|
184
|
683
|
496
|
539
|
1 756
|
1 922
|
2 340
|
2 193
|
2 951
|
2 974
|
2 934
|
2 778
|
2 768
|
2 969
|
2 800
|
|
| Other Long-Term Assets |
0
|
1
|
6
|
5
|
11
|
9
|
7
|
14
|
8
|
15
|
17
|
15
|
14
|
618
|
723
|
697
|
204
|
729
|
608
|
111
|
201
|
65
|
74
|
84
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
200
|
196
|
196
|
184
|
141
|
116
|
116
|
116
|
116
|
145
|
108
|
43
|
24
|
20
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
556
N/A
|
946
+70%
|
2 240
+137%
|
2 657
+19%
|
2 977
+12%
|
5 404
+82%
|
6 791
+26%
|
7 377
+9%
|
10 736
+46%
|
9 665
-10%
|
9 365
-3%
|
14 795
+58%
|
15 718
+6%
|
19 793
+26%
|
19 889
+0%
|
19 874
0%
|
20 928
+5%
|
24 628
+18%
|
25 343
+3%
|
24 512
-3%
|
23 892
-3%
|
23 381
-2%
|
21 825
-7%
|
18 209
-17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7
|
16
|
320
|
177
|
195
|
461
|
373
|
494
|
600
|
466
|
904
|
2 416
|
2 351
|
1 557
|
1 558
|
1 455
|
1 209
|
1 442
|
1 464
|
1 790
|
2 186
|
2 091
|
1 902
|
1 614
|
|
| Accrued Liabilities |
2
|
2
|
5
|
6
|
10
|
9
|
2
|
2
|
2
|
3
|
3
|
422
|
720
|
1 076
|
1 284
|
1 175
|
1 697
|
2 523
|
2 563
|
3 093
|
3 200
|
3 078
|
3 313
|
3 229
|
|
| Short-Term Debt |
126
|
274
|
506
|
634
|
713
|
1 852
|
3 024
|
2 825
|
1 763
|
1 114
|
1 027
|
1 318
|
1 659
|
1 386
|
1 277
|
1 397
|
1 703
|
1 760
|
1 625
|
1 890
|
2 053
|
4 670
|
3 968
|
2 343
|
|
| Current Portion of Long-Term Debt |
18
|
23
|
24
|
528
|
521
|
431
|
708
|
667
|
89
|
714
|
110
|
284
|
824
|
1 022
|
484
|
160
|
223
|
768
|
4 182
|
1 732
|
3 290
|
1 378
|
976
|
889
|
|
| Other Current Liabilities |
42
|
256
|
140
|
230
|
308
|
597
|
666
|
672
|
4 926
|
4 697
|
2 900
|
4 381
|
2 539
|
3 110
|
2 651
|
4 292
|
3 990
|
2 880
|
4 389
|
2 120
|
2 823
|
2 331
|
2 530
|
2 097
|
|
| Total Current Liabilities |
196
|
571
|
994
|
1 574
|
1 746
|
3 349
|
4 774
|
4 660
|
7 379
|
6 994
|
4 945
|
8 821
|
8 092
|
8 151
|
7 254
|
8 479
|
8 822
|
9 374
|
14 223
|
10 625
|
13 553
|
13 548
|
12 689
|
10 172
|
|
| Long-Term Debt |
57
|
52
|
795
|
540
|
529
|
1 060
|
827
|
998
|
1 312
|
128
|
868
|
801
|
1 382
|
4 414
|
3 713
|
3 484
|
3 613
|
5 782
|
1 916
|
4 369
|
1 920
|
1 270
|
985
|
705
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
7
|
18
|
22
|
30
|
32
|
34
|
|
| Minority Interest |
11
|
11
|
67
|
101
|
177
|
198
|
228
|
260
|
354
|
350
|
354
|
1 453
|
1 395
|
1 527
|
1 668
|
918
|
1 070
|
1 263
|
1 245
|
1 273
|
1 255
|
1 309
|
1 338
|
1 266
|
|
| Other Liabilities |
5
|
5
|
10
|
5
|
5
|
5
|
16
|
12
|
1
|
16
|
16
|
141
|
156
|
170
|
190
|
175
|
175
|
175
|
191
|
190
|
188
|
187
|
186
|
184
|
|
| Total Liabilities |
269
N/A
|
639
+138%
|
1 865
+192%
|
2 221
+19%
|
2 457
+11%
|
4 613
+88%
|
5 846
+27%
|
5 929
+1%
|
9 047
+53%
|
7 488
-17%
|
6 183
-17%
|
11 217
+81%
|
11 026
-2%
|
14 264
+29%
|
12 827
-10%
|
13 058
+2%
|
13 680
+5%
|
16 597
+21%
|
17 581
+6%
|
16 476
-6%
|
16 938
+3%
|
16 344
-4%
|
15 230
-7%
|
12 361
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
105
|
168
|
168
|
269
|
323
|
371
|
481
|
613
|
613
|
736
|
736
|
1 177
|
1 191
|
1 193
|
1 488
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 392
|
1 392
|
1 392
|
|
| Retained Earnings |
48
|
47
|
115
|
137
|
194
|
337
|
458
|
552
|
786
|
1 213
|
2 029
|
2 341
|
3 370
|
4 123
|
3 887
|
4 060
|
4 506
|
5 085
|
5 356
|
5 676
|
4 602
|
4 672
|
4 228
|
3 560
|
|
| Additional Paid In Capital |
134
|
92
|
92
|
30
|
4
|
83
|
6
|
283
|
289
|
228
|
418
|
60
|
129
|
144
|
1 689
|
1 236
|
1 222
|
1 420
|
1 378
|
1 378
|
1 361
|
962
|
962
|
930
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
500
|
500
|
0
|
0
|
53
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
70
|
2
|
29
|
28
|
34
|
36
|
10
|
1
|
12
|
13
|
19
|
|
| Total Equity |
287
N/A
|
306
+7%
|
375
+23%
|
436
+16%
|
521
+19%
|
791
+52%
|
945
+19%
|
1 447
+53%
|
1 689
+17%
|
2 176
+29%
|
3 182
+46%
|
3 578
+12%
|
4 692
+31%
|
5 529
+18%
|
7 062
+28%
|
6 816
-3%
|
7 248
+6%
|
8 031
+11%
|
7 762
-3%
|
8 036
+4%
|
6 954
-13%
|
7 038
+1%
|
6 594
-6%
|
5 848
-11%
|
|
| Total Liabilities & Equity |
556
N/A
|
946
+70%
|
2 240
+137%
|
2 657
+19%
|
2 977
+12%
|
5 404
+82%
|
6 791
+26%
|
7 377
+9%
|
10 736
+46%
|
9 665
-10%
|
9 365
-3%
|
14 795
+58%
|
15 718
+6%
|
19 793
+26%
|
19 889
+0%
|
19 874
0%
|
20 928
+5%
|
24 628
+18%
|
25 343
+3%
|
24 512
-3%
|
23 892
-3%
|
23 381
-2%
|
21 825
-7%
|
18 209
-17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
740
|
740
|
740
|
740
|
888
|
888
|
1 062
|
1 177
|
1 177
|
1 177
|
1 177
|
1 177
|
1 191
|
1 193
|
1 488
|
1 492
|
1 492
|
1 492
|
1 392
|
1 392
|
1 392
|
1 392
|
1 392
|
1 363
|
|