Beijing Tongrentang Co Ltd
SSE:600085
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Beijing Tongrentang Co Ltd
SSE:600085
|
CN |
|
W
|
WuXi XDC Cayman Inc
HKEX:2268
|
CN |
Balance Sheet
Balance Sheet Decomposition
Beijing Tongrentang Co Ltd
Beijing Tongrentang Co Ltd
Balance Sheet
Beijing Tongrentang Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
559
|
542
|
846
|
682
|
806
|
891
|
1 180
|
1 623
|
2 010
|
2 079
|
3 641
|
4 938
|
4 592
|
4 748
|
5 860
|
5 868
|
6 854
|
7 557
|
8 249
|
9 886
|
11 624
|
12 010
|
10 536
|
10 719
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
5
|
6
|
6
|
4
|
7
|
6
|
6
|
5
|
4
|
9 886
|
11 624
|
12 010
|
10 536
|
10 719
|
|
| Cash Equivalents |
559
|
542
|
846
|
682
|
806
|
891
|
1 180
|
1 623
|
2 010
|
2 073
|
3 636
|
4 932
|
4 586
|
4 744
|
5 853
|
5 862
|
6 848
|
7 552
|
8 245
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
2
|
0
|
0
|
0
|
164
|
180
|
|
| Total Receivables |
172
|
223
|
307
|
351
|
365
|
590
|
413
|
356
|
470
|
483
|
658
|
747
|
1 156
|
1 427
|
2 043
|
2 594
|
2 545
|
2 298
|
1 834
|
1 887
|
1 977
|
1 710
|
1 929
|
1 490
|
|
| Accounts Receivables |
156
|
182
|
240
|
300
|
268
|
344
|
331
|
299
|
315
|
295
|
324
|
471
|
625
|
865
|
926
|
1 173
|
1 195
|
1 209
|
1 141
|
1 004
|
1 301
|
1 056
|
1 321
|
1 001
|
|
| Other Receivables |
16
|
41
|
67
|
51
|
97
|
246
|
82
|
57
|
155
|
188
|
334
|
276
|
531
|
562
|
1 117
|
1 421
|
1 350
|
1 089
|
693
|
883
|
676
|
654
|
608
|
490
|
|
| Inventory |
948
|
1 039
|
1 234
|
1 409
|
1 381
|
1 518
|
1 780
|
1 820
|
2 272
|
3 167
|
3 695
|
4 180
|
4 595
|
5 042
|
5 328
|
5 913
|
6 289
|
5 952
|
6 061
|
6 169
|
6 694
|
9 340
|
10 730
|
10 617
|
|
| Other Current Assets |
26
|
24
|
46
|
38
|
22
|
24
|
27
|
29
|
191
|
221
|
106
|
131
|
168
|
192
|
222
|
308
|
326
|
271
|
382
|
231
|
264
|
301
|
337
|
397
|
|
| Total Current Assets |
1 705
|
1 828
|
2 433
|
2 481
|
2 574
|
3 023
|
3 401
|
3 829
|
4 943
|
5 950
|
8 100
|
9 997
|
10 512
|
11 410
|
13 453
|
14 683
|
16 014
|
16 113
|
16 527
|
18 174
|
20 559
|
23 361
|
23 696
|
23 403
|
|
| PP&E Net |
652
|
832
|
1 078
|
1 243
|
1 161
|
1 052
|
989
|
940
|
923
|
1 046
|
1 125
|
1 440
|
1 896
|
2 301
|
2 905
|
3 295
|
3 647
|
3 956
|
4 260
|
5 745
|
5 293
|
5 533
|
6 023
|
5 716
|
|
| PP&E Gross |
652
|
832
|
1 078
|
1 243
|
1 161
|
1 052
|
989
|
940
|
923
|
1 046
|
1 125
|
1 440
|
1 896
|
2 301
|
2 905
|
3 295
|
3 647
|
3 956
|
4 260
|
5 745
|
0
|
5 533
|
6 023
|
5 716
|
|
| Accumulated Depreciation |
234
|
289
|
346
|
421
|
489
|
576
|
664
|
742
|
827
|
942
|
1 056
|
1 112
|
1 196
|
1 319
|
1 467
|
1 627
|
1 651
|
1 790
|
2 037
|
2 762
|
0
|
3 803
|
4 212
|
4 531
|
|
| Intangible Assets |
43
|
4
|
7
|
4
|
57
|
87
|
99
|
98
|
99
|
197
|
295
|
293
|
321
|
339
|
346
|
345
|
376
|
434
|
643
|
736
|
746
|
755
|
783
|
776
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
47
|
44
|
46
|
47
|
43
|
41
|
45
|
46
|
47
|
46
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
|
| Long-Term Investments |
44
|
74
|
35
|
51
|
23
|
50
|
48
|
55
|
57
|
29
|
37
|
30
|
38
|
39
|
47
|
38
|
31
|
27
|
20
|
19
|
28
|
26
|
148
|
115
|
|
| Other Long-Term Assets |
14
|
8
|
0
|
0
|
6
|
7
|
13
|
33
|
80
|
109
|
132
|
152
|
179
|
227
|
262
|
303
|
362
|
345
|
344
|
356
|
381
|
368
|
502
|
565
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
47
|
44
|
46
|
47
|
43
|
41
|
45
|
46
|
47
|
46
|
|
| Total Assets |
2 459
N/A
|
2 746
+12%
|
3 553
+29%
|
3 780
+6%
|
3 822
+1%
|
4 220
+10%
|
4 550
+8%
|
4 954
+9%
|
6 101
+23%
|
7 330
+20%
|
9 688
+32%
|
11 912
+23%
|
12 947
+9%
|
14 361
+11%
|
17 060
+19%
|
18 708
+10%
|
20 478
+9%
|
20 922
+2%
|
21 838
+4%
|
25 073
+15%
|
27 054
+8%
|
30 089
+11%
|
31 198
+4%
|
30 621
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
223
|
258
|
391
|
338
|
343
|
410
|
493
|
498
|
909
|
1 392
|
1 502
|
1 623
|
1 852
|
1 830
|
2 181
|
2 673
|
2 840
|
2 531
|
2 765
|
3 193
|
3 447
|
4 502
|
4 116
|
3 661
|
|
| Accrued Liabilities |
48
|
69
|
77
|
73
|
64
|
25
|
41
|
45
|
53
|
40
|
156
|
167
|
248
|
277
|
326
|
406
|
420
|
427
|
480
|
527
|
408
|
672
|
599
|
563
|
|
| Short-Term Debt |
259
|
300
|
283
|
293
|
243
|
173
|
173
|
173
|
173
|
231
|
231
|
261
|
206
|
353
|
422
|
679
|
784
|
916
|
822
|
1 298
|
353
|
528
|
754
|
760
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
8
|
0
|
0
|
0
|
0
|
3
|
12
|
106
|
828
|
524
|
486
|
524
|
1 613
|
953
|
|
| Other Current Liabilities |
123
|
92
|
179
|
183
|
185
|
197
|
135
|
266
|
482
|
757
|
1 019
|
928
|
907
|
860
|
992
|
703
|
789
|
912
|
703
|
762
|
1 641
|
937
|
516
|
582
|
|
| Total Current Liabilities |
654
|
720
|
930
|
887
|
835
|
805
|
842
|
982
|
1 618
|
2 420
|
2 916
|
2 979
|
3 213
|
3 320
|
3 921
|
4 463
|
4 844
|
4 894
|
5 598
|
6 302
|
6 336
|
7 162
|
7 598
|
6 520
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 026
|
947
|
955
|
10
|
925
|
928
|
915
|
1 231
|
483
|
1 881
|
2 083
|
2 499
|
2 507
|
2 544
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
5
|
5
|
31
|
24
|
18
|
7
|
5
|
6
|
6
|
7
|
7
|
8
|
9
|
8
|
20
|
16
|
|
| Minority Interest |
291
|
364
|
455
|
515
|
557
|
747
|
823
|
888
|
1 180
|
1 334
|
1 628
|
2 819
|
3 127
|
3 758
|
4 285
|
4 752
|
5 268
|
5 425
|
5 715
|
6 039
|
6 653
|
7 199
|
7 705
|
7 722
|
|
| Other Liabilities |
20
|
27
|
27
|
28
|
28
|
22
|
28
|
29
|
50
|
94
|
108
|
124
|
114
|
142
|
130
|
143
|
183
|
130
|
203
|
208
|
163
|
164
|
172
|
163
|
|
| Total Liabilities |
965
N/A
|
1 111
+15%
|
1 412
+27%
|
1 430
+1%
|
1 420
-1%
|
1 574
+11%
|
1 695
+8%
|
1 905
+12%
|
2 854
+50%
|
3 853
+35%
|
5 709
+48%
|
6 894
+21%
|
7 428
+8%
|
7 238
-3%
|
9 267
+28%
|
10 292
+11%
|
11 217
+9%
|
11 687
+4%
|
12 006
+3%
|
14 439
+20%
|
15 244
+6%
|
17 031
+12%
|
18 001
+6%
|
16 964
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
332
|
332
|
362
|
434
|
434
|
434
|
521
|
521
|
521
|
1 302
|
1 302
|
1 311
|
1 311
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
|
| Retained Earnings |
571
|
711
|
898
|
1 109
|
1 162
|
1 343
|
1 558
|
1 746
|
1 960
|
1 956
|
2 331
|
2 661
|
3 162
|
3 741
|
4 358
|
5 047
|
5 838
|
5 781
|
6 456
|
7 313
|
8 344
|
9 574
|
9 729
|
10 233
|
|
| Additional Paid In Capital |
591
|
593
|
881
|
807
|
807
|
887
|
797
|
804
|
791
|
254
|
381
|
942
|
944
|
2 013
|
2 006
|
2 006
|
2 007
|
2 007
|
2 007
|
1 993
|
2 006
|
2 001
|
1 950
|
1 953
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
3
|
2
|
3
|
|
| Other Equity |
0
|
0
|
1
|
0
|
1
|
19
|
21
|
21
|
24
|
35
|
34
|
104
|
102
|
2
|
57
|
8
|
45
|
76
|
2
|
40
|
89
|
114
|
148
|
102
|
|
| Total Equity |
1 494
N/A
|
1 636
+10%
|
2 141
+31%
|
2 349
+10%
|
2 402
+2%
|
2 645
+10%
|
2 855
+8%
|
3 050
+7%
|
3 248
+6%
|
3 477
+7%
|
3 980
+14%
|
5 018
+26%
|
5 519
+10%
|
7 123
+29%
|
7 793
+9%
|
8 416
+8%
|
9 261
+10%
|
9 235
0%
|
9 832
+6%
|
10 634
+8%
|
11 810
+11%
|
13 058
+11%
|
13 196
+1%
|
13 657
+3%
|
|
| Total Liabilities & Equity |
2 459
N/A
|
2 746
+12%
|
3 553
+29%
|
3 780
+6%
|
3 822
+1%
|
4 220
+10%
|
4 550
+8%
|
4 954
+9%
|
6 101
+23%
|
7 330
+20%
|
9 688
+32%
|
11 912
+23%
|
12 947
+9%
|
14 361
+11%
|
17 060
+19%
|
18 708
+10%
|
20 478
+9%
|
20 922
+2%
|
21 838
+4%
|
25 073
+15%
|
27 054
+8%
|
30 089
+11%
|
31 198
+4%
|
30 621
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 345
|
1 345
|
1 302
|
1 302
|
1 302
|
1 302
|
1 302
|
1 302
|
1 302
|
1 302
|
1 302
|
1 311
|
1 311
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
1 371
|
|