Beijing Bashi Media Co Ltd
SSE:600386
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Beijing Bashi Media Co Ltd
SSE:600386
|
CN |
Balance Sheet
Balance Sheet Decomposition
Beijing Bashi Media Co Ltd
Beijing Bashi Media Co Ltd
Balance Sheet
Beijing Bashi Media 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 |
472
|
490
|
493
|
622
|
380
|
469
|
444
|
477
|
697
|
815
|
970
|
1 027
|
931
|
1 113
|
1 112
|
1 129
|
975
|
785
|
775
|
776
|
939
|
844
|
828
|
887
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
776
|
939
|
844
|
828
|
887
|
|
| Cash Equivalents |
472
|
490
|
493
|
622
|
380
|
469
|
444
|
477
|
697
|
815
|
970
|
1 027
|
931
|
1 113
|
1 112
|
1 129
|
975
|
785
|
775
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
76
|
57
|
102
|
91
|
72
|
153
|
146
|
142
|
180
|
194
|
223
|
245
|
218
|
237
|
225
|
313
|
294
|
356
|
321
|
314
|
347
|
316
|
395
|
268
|
|
| Accounts Receivables |
28
|
21
|
48
|
36
|
61
|
116
|
91
|
104
|
129
|
155
|
197
|
203
|
193
|
200
|
182
|
220
|
214
|
264
|
255
|
239
|
180
|
214
|
289
|
196
|
|
| Other Receivables |
48
|
36
|
55
|
54
|
12
|
37
|
55
|
38
|
51
|
40
|
26
|
42
|
25
|
37
|
43
|
93
|
80
|
91
|
66
|
76
|
167
|
102
|
106
|
72
|
|
| Inventory |
18
|
31
|
58
|
38
|
43
|
49
|
31
|
76
|
132
|
167
|
216
|
268
|
267
|
260
|
259
|
369
|
481
|
444
|
384
|
253
|
396
|
398
|
440
|
423
|
|
| Other Current Assets |
92
|
197
|
92
|
369
|
30
|
21
|
12
|
50
|
115
|
142
|
136
|
95
|
129
|
607
|
618
|
426
|
498
|
695
|
473
|
315
|
228
|
386
|
276
|
307
|
|
| Total Current Assets |
659
|
775
|
745
|
1 119
|
526
|
692
|
633
|
745
|
1 124
|
1 318
|
1 546
|
1 635
|
1 545
|
2 216
|
2 215
|
2 237
|
2 249
|
2 280
|
1 954
|
1 658
|
1 910
|
1 944
|
1 939
|
1 884
|
|
| PP&E Net |
1 683
|
2 133
|
2 500
|
3 112
|
2 485
|
2 447
|
687
|
308
|
290
|
324
|
393
|
448
|
502
|
482
|
698
|
916
|
1 354
|
1 510
|
1 479
|
1 680
|
1 819
|
1 948
|
1 895
|
1 782
|
|
| PP&E Gross |
1 683
|
2 133
|
2 500
|
3 112
|
2 485
|
2 447
|
687
|
308
|
290
|
324
|
0
|
448
|
502
|
482
|
698
|
916
|
1 354
|
1 510
|
1 479
|
1 680
|
1 819
|
1 948
|
1 895
|
1 782
|
|
| Accumulated Depreciation |
542
|
873
|
1 145
|
954
|
742
|
1 034
|
587
|
306
|
350
|
374
|
0
|
444
|
477
|
509
|
559
|
574
|
659
|
546
|
634
|
791
|
971
|
1 073
|
1 262
|
1 421
|
|
| Intangible Assets |
7
|
14
|
13
|
15
|
15
|
22
|
600
|
533
|
465
|
399
|
333
|
267
|
201
|
137
|
86
|
20
|
549
|
503
|
442
|
400
|
348
|
334
|
262
|
192
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
23
|
30
|
35
|
40
|
44
|
30
|
24
|
16
|
|
| Long-Term Investments |
33
|
44
|
48
|
56
|
56
|
87
|
73
|
52
|
115
|
107
|
94
|
106
|
359
|
574
|
585
|
541
|
482
|
483
|
459
|
459
|
430
|
423
|
389
|
277
|
|
| Other Long-Term Assets |
11
|
21
|
17
|
15
|
15
|
14
|
9
|
13
|
16
|
21
|
26
|
19
|
41
|
48
|
56
|
51
|
151
|
155
|
142
|
148
|
152
|
91
|
93
|
92
|
|
| Total Assets |
2 393
N/A
|
2 987
+25%
|
3 324
+11%
|
4 317
+30%
|
3 097
-28%
|
3 262
+5%
|
2 001
-39%
|
1 651
-18%
|
2 011
+22%
|
2 168
+8%
|
2 391
+10%
|
2 476
+4%
|
2 647
+7%
|
3 457
+31%
|
3 639
+5%
|
3 772
+4%
|
4 807
+27%
|
4 960
+3%
|
4 511
-9%
|
4 385
-3%
|
4 703
+7%
|
4 770
+1%
|
4 601
-4%
|
4 245
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
40
|
13
|
127
|
20
|
35
|
124
|
22
|
21
|
34
|
29
|
22
|
33
|
48
|
24
|
76
|
51
|
746
|
147
|
99
|
106
|
352
|
660
|
579
|
611
|
|
| Accrued Liabilities |
152
|
185
|
189
|
209
|
236
|
265
|
214
|
130
|
133
|
1
|
1
|
11
|
9
|
25
|
30
|
36
|
23
|
15
|
18
|
15
|
22
|
17
|
13
|
19
|
|
| Short-Term Debt |
478
|
987
|
1 284
|
1 015
|
682
|
540
|
430
|
50
|
206
|
194
|
256
|
315
|
283
|
345
|
465
|
412
|
578
|
832
|
753
|
525
|
704
|
597
|
491
|
417
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
100
|
0
|
117
|
43
|
41
|
39
|
38
|
37
|
27
|
27
|
0
|
0
|
0
|
0
|
86
|
100
|
146
|
218
|
227
|
203
|
183
|
|
| Other Current Liabilities |
129
|
166
|
215
|
193
|
190
|
106
|
54
|
76
|
99
|
278
|
330
|
290
|
353
|
377
|
380
|
364
|
488
|
526
|
436
|
372
|
311
|
266
|
351
|
234
|
|
| Total Current Liabilities |
799
|
1 351
|
1 815
|
1 536
|
1 142
|
1 153
|
763
|
317
|
511
|
539
|
645
|
675
|
720
|
770
|
951
|
862
|
1 834
|
1 605
|
1 406
|
1 164
|
1 607
|
1 767
|
1 637
|
1 464
|
|
| Long-Term Debt |
250
|
220
|
100
|
1 535
|
1 202
|
1 164
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
694
|
695
|
910
|
1 063
|
971
|
767
|
845
|
1 082
|
1 035
|
1 006
|
897
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
11
|
8
|
12
|
25
|
37
|
24
|
19
|
7
|
12
|
9
|
4
|
5
|
3
|
3
|
3
|
|
| Minority Interest |
101
|
186
|
187
|
177
|
14
|
29
|
38
|
68
|
78
|
86
|
88
|
86
|
115
|
136
|
183
|
160
|
122
|
115
|
114
|
159
|
164
|
172
|
181
|
187
|
|
| Other Liabilities |
1
|
1
|
0
|
0
|
0
|
107
|
320
|
270
|
232
|
194
|
158
|
131
|
96
|
60
|
23
|
18
|
6
|
501
|
430
|
374
|
10
|
9
|
6
|
5
|
|
| Total Liabilities |
1 150
N/A
|
1 758
+53%
|
2 101
+20%
|
3 249
+55%
|
2 359
-27%
|
2 453
+4%
|
1 125
-54%
|
657
-42%
|
836
+27%
|
831
-1%
|
899
+8%
|
904
+1%
|
956
+6%
|
1 697
+78%
|
1 877
+11%
|
1 969
+5%
|
3 033
+54%
|
3 204
+6%
|
2 727
-15%
|
2 547
-7%
|
2 868
+13%
|
2 987
+4%
|
2 833
-5%
|
2 556
-10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
252
|
252
|
252
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
403
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
|
| Retained Earnings |
199
|
185
|
179
|
27
|
319
|
271
|
177
|
59
|
76
|
253
|
416
|
486
|
565
|
599
|
640
|
694
|
716
|
691
|
727
|
795
|
817
|
770
|
774
|
756
|
|
| Additional Paid In Capital |
791
|
793
|
793
|
642
|
655
|
677
|
650
|
650
|
695
|
682
|
672
|
648
|
647
|
647
|
647
|
244
|
231
|
223
|
223
|
223
|
220
|
217
|
218
|
218
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
30
|
91
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
76
|
111
|
73
|
58
|
22
|
36
|
27
|
13
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 242
N/A
|
1 230
-1%
|
1 223
-1%
|
1 069
-13%
|
739
-31%
|
810
+10%
|
876
+8%
|
994
+13%
|
1 175
+18%
|
1 337
+14%
|
1 491
+12%
|
1 572
+5%
|
1 691
+8%
|
1 760
+4%
|
1 763
+0%
|
1 803
+2%
|
1 775
-2%
|
1 756
-1%
|
1 784
+2%
|
1 838
+3%
|
1 834
0%
|
1 783
-3%
|
1 768
-1%
|
1 689
-4%
|
|
| Total Liabilities & Equity |
2 393
N/A
|
2 987
+25%
|
3 324
+11%
|
4 317
+30%
|
3 097
-28%
|
3 262
+5%
|
2 001
-39%
|
1 651
-18%
|
2 011
+22%
|
2 168
+8%
|
2 391
+10%
|
2 476
+4%
|
2 647
+7%
|
3 457
+31%
|
3 639
+5%
|
3 772
+4%
|
4 807
+27%
|
4 960
+3%
|
4 511
-9%
|
4 385
-3%
|
4 703
+7%
|
4 770
+1%
|
4 601
-4%
|
4 245
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
806
|
|