Xinjiang Tianye Co Ltd
SSE:600075
Balance Sheet
Balance Sheet Decomposition
Xinjiang Tianye Co Ltd
Xinjiang Tianye Co Ltd
Balance Sheet
Xinjiang Tianye 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 |
450
|
523
|
921
|
743
|
509
|
784
|
925
|
553
|
353
|
313
|
152
|
292
|
309
|
286
|
1 210
|
204
|
287
|
223
|
418
|
686
|
1 619
|
4 816
|
2 336
|
1 620
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 619
|
4 816
|
2 336
|
1 620
|
|
| Cash Equivalents |
450
|
523
|
921
|
743
|
509
|
784
|
925
|
553
|
353
|
313
|
152
|
292
|
309
|
286
|
1 210
|
204
|
287
|
223
|
418
|
686
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
19
|
34
|
16
|
10
|
0
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
531
|
161
|
|
| Total Receivables |
347
|
443
|
455
|
412
|
591
|
582
|
633
|
662
|
323
|
260
|
123
|
304
|
423
|
594
|
657
|
1 249
|
1 279
|
815
|
393
|
2 183
|
2 029
|
4 295
|
651
|
651
|
|
| Accounts Receivables |
191
|
235
|
226
|
190
|
349
|
442
|
412
|
464
|
228
|
218
|
82
|
243
|
349
|
469
|
530
|
623
|
779
|
238
|
239
|
190
|
175
|
197
|
87
|
31
|
|
| Other Receivables |
156
|
208
|
229
|
222
|
242
|
140
|
221
|
198
|
95
|
42
|
41
|
61
|
74
|
125
|
127
|
626
|
500
|
577
|
154
|
1 993
|
1 854
|
4 098
|
564
|
620
|
|
| Inventory |
497
|
459
|
471
|
658
|
667
|
750
|
1 058
|
1 001
|
1 151
|
1 346
|
1 529
|
1 433
|
1 506
|
1 251
|
1 227
|
888
|
926
|
854
|
981
|
806
|
952
|
1 451
|
812
|
830
|
|
| Other Current Assets |
175
|
73
|
270
|
393
|
560
|
478
|
146
|
203
|
90
|
74
|
182
|
56
|
45
|
29
|
75
|
34
|
27
|
26
|
508
|
42
|
84
|
228
|
269
|
185
|
|
| Total Current Assets |
1 473
|
1 517
|
2 151
|
2 221
|
2 337
|
2 594
|
2 762
|
2 420
|
1 917
|
1 996
|
1 986
|
2 085
|
2 284
|
2 160
|
3 169
|
2 374
|
2 518
|
1 917
|
2 301
|
3 717
|
4 683
|
10 790
|
4 599
|
3 447
|
|
| PP&E Net |
989
|
1 153
|
1 120
|
1 535
|
2 224
|
2 197
|
2 653
|
2 558
|
2 424
|
2 301
|
2 216
|
2 125
|
1 967
|
932
|
5 773
|
5 560
|
5 482
|
5 387
|
9 671
|
9 348
|
9 754
|
12 509
|
13 605
|
14 424
|
|
| PP&E Gross |
989
|
1 153
|
1 120
|
1 535
|
2 224
|
2 197
|
2 653
|
2 558
|
2 424
|
2 301
|
2 216
|
2 125
|
1 967
|
932
|
5 773
|
5 560
|
5 482
|
5 387
|
9 671
|
9 348
|
9 754
|
12 509
|
13 605
|
14 424
|
|
| Accumulated Depreciation |
229
|
290
|
347
|
442
|
626
|
701
|
910
|
1 119
|
1 295
|
1 539
|
1 743
|
1 917
|
2 133
|
1 114
|
1 419
|
1 812
|
2 167
|
2 441
|
5 412
|
5 761
|
7 440
|
12 276
|
12 808
|
13 528
|
|
| Intangible Assets |
7
|
6
|
6
|
5
|
5
|
13
|
231
|
236
|
223
|
218
|
212
|
207
|
202
|
225
|
272
|
546
|
533
|
520
|
818
|
816
|
753
|
1 123
|
1 090
|
1 072
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
83
|
76
|
82
|
84
|
100
|
100
|
95
|
110
|
72
|
65
|
52
|
48
|
38
|
346
|
35
|
32
|
334
|
797
|
796
|
761
|
882
|
1 368
|
1 234
|
1 344
|
|
| Other Long-Term Assets |
27
|
24
|
12
|
27
|
45
|
26
|
25
|
20
|
12
|
10
|
5
|
18
|
11
|
6
|
16
|
15
|
30
|
36
|
154
|
132
|
148
|
353
|
538
|
239
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 579
N/A
|
2 777
+8%
|
3 371
+21%
|
3 872
+15%
|
4 711
+22%
|
4 941
+5%
|
5 778
+17%
|
5 355
-7%
|
4 648
-13%
|
4 589
-1%
|
4 471
-3%
|
4 483
+0%
|
4 503
+0%
|
3 668
-19%
|
9 265
+153%
|
8 527
-8%
|
8 897
+4%
|
8 657
-3%
|
13 740
+59%
|
14 774
+8%
|
16 220
+10%
|
26 143
+61%
|
21 065
-19%
|
20 526
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
170
|
196
|
138
|
412
|
656
|
365
|
470
|
302
|
403
|
486
|
631
|
520
|
608
|
700
|
1 422
|
1 185
|
1 306
|
755
|
1 280
|
1 390
|
1 927
|
2 362
|
2 636
|
2 814
|
|
| Accrued Liabilities |
227
|
192
|
138
|
154
|
220
|
189
|
209
|
115
|
52
|
92
|
103
|
32
|
47
|
49
|
96
|
110
|
129
|
90
|
135
|
187
|
175
|
224
|
176
|
243
|
|
| Short-Term Debt |
914
|
1 029
|
983
|
1 086
|
1 375
|
1 753
|
1 892
|
1 682
|
1 042
|
1 304
|
1 105
|
1 350
|
1 590
|
670
|
650
|
1 000
|
830
|
847
|
803
|
1 116
|
1 732
|
2 604
|
1 003
|
751
|
|
| Current Portion of Long-Term Debt |
0
|
17
|
20
|
60
|
176
|
70
|
110
|
170
|
240
|
74
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
581
|
202
|
1 420
|
1 303
|
86
|
1 299
|
1 257
|
|
| Other Current Liabilities |
57
|
62
|
202
|
259
|
125
|
85
|
248
|
203
|
322
|
321
|
216
|
347
|
247
|
210
|
3 632
|
1 264
|
990
|
573
|
981
|
804
|
460
|
642
|
478
|
734
|
|
| Total Current Liabilities |
1 369
|
1 495
|
1 482
|
1 972
|
2 552
|
2 463
|
2 929
|
2 473
|
2 060
|
2 276
|
2 135
|
2 249
|
2 492
|
1 628
|
5 800
|
3 559
|
3 255
|
2 846
|
3 402
|
4 917
|
5 598
|
5 917
|
5 593
|
5 799
|
|
| Long-Term Debt |
57
|
115
|
561
|
484
|
594
|
684
|
734
|
784
|
494
|
80
|
0
|
0
|
0
|
0
|
715
|
651
|
853
|
601
|
1 426
|
2 235
|
645
|
7 258
|
6 160
|
5 159
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
22
|
21
|
27
|
19
|
19
|
|
| Minority Interest |
70
|
74
|
178
|
223
|
215
|
462
|
509
|
486
|
468
|
477
|
481
|
482
|
476
|
478
|
468
|
425
|
428
|
388
|
987
|
372
|
345
|
931
|
7
|
7
|
|
| Other Liabilities |
13
|
16
|
14
|
12
|
15
|
15
|
16
|
11
|
25
|
44
|
47
|
35
|
31
|
20
|
18
|
24
|
22
|
22
|
44
|
44
|
46
|
51
|
34
|
220
|
|
| Total Liabilities |
1 508
N/A
|
1 700
+13%
|
2 236
+32%
|
2 691
+20%
|
3 376
+25%
|
3 625
+7%
|
4 189
+16%
|
3 754
-10%
|
3 047
-19%
|
2 878
-6%
|
2 664
-7%
|
2 765
+4%
|
3 000
+8%
|
2 127
-29%
|
7 002
+229%
|
4 659
-33%
|
4 557
-2%
|
3 861
-15%
|
5 863
+52%
|
7 590
+29%
|
6 655
-12%
|
14 183
+113%
|
11 814
-17%
|
11 204
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
227
|
227
|
227
|
227
|
227
|
439
|
439
|
439
|
439
|
439
|
439
|
439
|
439
|
439
|
439
|
695
|
973
|
973
|
973
|
1 420
|
1 698
|
1 707
|
1 707
|
1 707
|
|
| Retained Earnings |
196
|
202
|
238
|
305
|
465
|
622
|
894
|
908
|
918
|
1 030
|
1 125
|
1 032
|
817
|
856
|
1 077
|
1 567
|
2 038
|
2 484
|
3 680
|
4 569
|
6 004
|
6 519
|
5 556
|
5 627
|
|
| Additional Paid In Capital |
648
|
649
|
649
|
649
|
650
|
255
|
257
|
255
|
244
|
243
|
243
|
247
|
248
|
248
|
748
|
1 607
|
1 329
|
1 329
|
3 214
|
872
|
1 869
|
3 397
|
1 651
|
1 652
|
|
| Unrealized Security Profit/Loss |
0
|
2
|
2
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
|
| Other Equity |
0
|
0
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
323
|
10
|
352
|
352
|
352
|
|
| Total Equity |
1 071
N/A
|
1 076
+0%
|
1 136
+6%
|
1 181
+4%
|
1 335
+13%
|
1 316
-1%
|
1 589
+21%
|
1 601
+1%
|
1 601
N/A
|
1 711
+7%
|
1 807
+6%
|
1 718
-5%
|
1 503
-13%
|
1 542
+3%
|
2 263
+47%
|
3 869
+71%
|
4 339
+12%
|
4 796
+11%
|
7 877
+64%
|
7 184
-9%
|
9 566
+33%
|
11 960
+25%
|
9 252
-23%
|
9 322
+1%
|
|
| Total Liabilities & Equity |
2 579
N/A
|
2 777
+8%
|
3 371
+21%
|
3 872
+15%
|
4 711
+22%
|
4 941
+5%
|
5 778
+17%
|
5 355
-7%
|
4 648
-13%
|
4 589
-1%
|
4 471
-3%
|
4 483
+0%
|
4 503
+0%
|
3 668
-19%
|
9 265
+153%
|
8 527
-8%
|
8 897
+4%
|
8 657
-3%
|
13 740
+59%
|
14 774
+8%
|
16 220
+10%
|
26 143
+61%
|
21 065
-19%
|
20 526
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
690
|
690
|
690
|
690
|
690
|
614
|
614
|
614
|
614
|
614
|
614
|
614
|
614
|
614
|
614
|
973
|
973
|
973
|
973
|
1 420
|
1 698
|
1 707
|
1 707
|
1 707
|
|