Fushun Special Steel Co Ltd
SSE:600399
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Fushun Special Steel Co Ltd
SSE:600399
|
CN |
|
Alpine Summit Energy Partners Inc
XTSX:ALPS.U
|
CA |
Balance Sheet
Balance Sheet Decomposition
Fushun Special Steel Co Ltd
Fushun Special Steel Co Ltd
Balance Sheet
Fushun Special Steel 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 |
757
|
881
|
1 102
|
787
|
598
|
844
|
826
|
846
|
832
|
1 533
|
1 980
|
2 718
|
2 605
|
2 785
|
176
|
382
|
418
|
136
|
741
|
879
|
1 045
|
576
|
966
|
151
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
879
|
1 043
|
575
|
966
|
151
|
|
| Cash Equivalents |
757
|
881
|
1 102
|
787
|
598
|
844
|
826
|
846
|
832
|
1 533
|
1 980
|
2 718
|
2 605
|
2 785
|
176
|
382
|
418
|
136
|
741
|
0
|
1
|
1
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 208
|
1 089
|
938
|
555
|
626
|
230
|
162
|
|
| Total Receivables |
664
|
630
|
604
|
602
|
701
|
710
|
632
|
745
|
1 123
|
1 166
|
1 381
|
1 788
|
1 343
|
2 003
|
2 222
|
1 536
|
1 520
|
1 226
|
1 257
|
1 247
|
1 466
|
1 962
|
1 598
|
1 650
|
|
| Accounts Receivables |
575
|
499
|
506
|
523
|
542
|
512
|
454
|
392
|
579
|
702
|
680
|
864
|
848
|
1 124
|
1 114
|
733
|
688
|
607
|
450
|
345
|
373
|
561
|
625
|
807
|
|
| Other Receivables |
89
|
131
|
98
|
79
|
159
|
198
|
178
|
353
|
544
|
464
|
701
|
924
|
495
|
879
|
1 108
|
803
|
832
|
619
|
807
|
902
|
1 093
|
1 401
|
973
|
843
|
|
| Inventory |
450
|
606
|
796
|
907
|
973
|
1 002
|
1 095
|
1 555
|
1 765
|
2 098
|
2 710
|
2 173
|
2 131
|
2 410
|
1 739
|
1 238
|
1 522
|
1 602
|
1 586
|
2 187
|
2 549
|
2 685
|
3 049
|
3 396
|
|
| Other Current Assets |
254
|
234
|
301
|
147
|
107
|
25
|
48
|
158
|
204
|
207
|
159
|
75
|
137
|
168
|
1 927
|
1 975
|
157
|
99
|
320
|
428
|
872
|
301
|
588
|
399
|
|
| Total Current Assets |
2 125
|
2 351
|
2 803
|
2 443
|
2 378
|
2 581
|
2 600
|
3 304
|
3 924
|
5 004
|
6 230
|
6 755
|
6 216
|
7 366
|
6 065
|
5 132
|
3 616
|
4 272
|
4 993
|
5 679
|
6 487
|
6 149
|
6 432
|
5 759
|
|
| PP&E Net |
2 043
|
2 139
|
2 199
|
2 286
|
2 172
|
2 095
|
2 025
|
2 017
|
2 375
|
2 727
|
2 791
|
3 735
|
4 468
|
4 633
|
3 545
|
3 552
|
3 468
|
3 458
|
3 420
|
3 753
|
4 531
|
5 353
|
5 966
|
6 029
|
|
| PP&E Gross |
2 043
|
2 139
|
2 199
|
2 286
|
2 172
|
2 095
|
2 025
|
2 017
|
2 375
|
2 727
|
2 791
|
3 735
|
4 468
|
4 633
|
3 545
|
3 552
|
3 468
|
3 458
|
3 420
|
3 753
|
4 531
|
5 353
|
5 966
|
6 029
|
|
| Accumulated Depreciation |
856
|
1 023
|
1 177
|
1 381
|
1 546
|
1 770
|
1 981
|
2 204
|
2 430
|
2 632
|
2 878
|
3 103
|
3 336
|
3 381
|
3 447
|
3 381
|
3 617
|
3 565
|
3 526
|
3 460
|
3 559
|
3 739
|
4 068
|
4 462
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
2
|
4
|
3
|
4
|
3
|
946
|
921
|
896
|
907
|
882
|
856
|
833
|
799
|
783
|
757
|
732
|
716
|
690
|
676
|
|
| Long-Term Investments |
60
|
60
|
39
|
9
|
16
|
19
|
35
|
37
|
40
|
47
|
44
|
40
|
38
|
38
|
37
|
15
|
15
|
19
|
24
|
27
|
31
|
32
|
41
|
45
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
4
|
51
|
40
|
67
|
65
|
64
|
64
|
66
|
59
|
35
|
51
|
48
|
11
|
8
|
6
|
3
|
8
|
9
|
141
|
4
|
5
|
|
| Total Assets |
4 228
N/A
|
4 551
+8%
|
5 041
+11%
|
4 742
-6%
|
4 618
-3%
|
4 737
+3%
|
4 731
0%
|
5 426
+15%
|
6 407
+18%
|
7 846
+22%
|
10 077
+28%
|
11 509
+14%
|
11 653
+1%
|
12 995
+12%
|
10 576
-19%
|
9 566
-10%
|
7 939
-17%
|
8 553
+8%
|
9 224
+8%
|
10 224
+11%
|
11 790
+15%
|
12 391
+5%
|
13 132
+6%
|
12 514
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
576
|
415
|
476
|
617
|
783
|
715
|
739
|
629
|
584
|
705
|
934
|
934
|
1 211
|
923
|
978
|
1 095
|
574
|
602
|
726
|
755
|
2 030
|
2 159
|
2 669
|
2 719
|
|
| Accrued Liabilities |
81
|
121
|
145
|
191
|
152
|
112
|
129
|
122
|
138
|
3
|
5
|
9
|
14
|
15
|
55
|
58
|
50
|
51
|
56
|
56
|
55
|
71
|
53
|
56
|
|
| Short-Term Debt |
1 652
|
1 840
|
2 163
|
1 960
|
1 641
|
2 066
|
2 146
|
2 939
|
3 578
|
4 736
|
6 310
|
8 141
|
7 623
|
8 929
|
8 385
|
8 083
|
32
|
390
|
358
|
497
|
82
|
79
|
980
|
814
|
|
| Current Portion of Long-Term Debt |
189
|
0
|
119
|
40
|
214
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
7
|
17
|
0
|
0
|
0
|
0
|
0
|
33
|
709
|
281
|
1 090
|
|
| Other Current Liabilities |
96
|
137
|
128
|
156
|
150
|
131
|
100
|
63
|
163
|
340
|
783
|
297
|
277
|
673
|
449
|
502
|
297
|
223
|
238
|
333
|
530
|
448
|
436
|
376
|
|
| Total Current Liabilities |
2 595
|
2 512
|
3 030
|
2 964
|
2 939
|
3 154
|
3 114
|
3 754
|
4 464
|
5 783
|
8 031
|
9 381
|
9 278
|
10 547
|
9 884
|
9 621
|
953
|
1 267
|
1 378
|
1 641
|
2 729
|
3 466
|
4 419
|
5 055
|
|
| Long-Term Debt |
190
|
579
|
540
|
287
|
130
|
0
|
0
|
0
|
235
|
315
|
290
|
220
|
132
|
135
|
158
|
749
|
2 520
|
2 505
|
2 490
|
2 409
|
2 548
|
2 152
|
2 045
|
1 622
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
5
|
5
|
6
|
80
|
74
|
64
|
55
|
|
| Minority Interest |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
38
|
43
|
57
|
56
|
194
|
492
|
392
|
321
|
321
|
294
|
300
|
320
|
308
|
378
|
282
|
254
|
269
|
|
| Total Liabilities |
2 785
N/A
|
3 091
+11%
|
3 570
+15%
|
3 253
-9%
|
3 071
-6%
|
3 166
+3%
|
3 126
-1%
|
3 794
+21%
|
4 743
+25%
|
6 157
+30%
|
8 378
+36%
|
9 797
+17%
|
9 904
+1%
|
11 076
+12%
|
10 365
-6%
|
10 693
+3%
|
3 769
-65%
|
4 077
+8%
|
4 193
+3%
|
4 365
+4%
|
5 735
+31%
|
5 973
+4%
|
6 782
+14%
|
7 002
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
1 300
|
1 300
|
1 300
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
|
| Retained Earnings |
193
|
208
|
220
|
232
|
293
|
316
|
351
|
378
|
409
|
435
|
445
|
457
|
494
|
457
|
1 252
|
2 589
|
20
|
320
|
870
|
1 696
|
1 893
|
2 256
|
2 257
|
1 415
|
|
| Additional Paid In Capital |
731
|
731
|
731
|
737
|
734
|
735
|
735
|
735
|
735
|
735
|
735
|
735
|
735
|
163
|
163
|
163
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
11
|
12
|
13
|
17
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 444
N/A
|
1 459
+1%
|
1 471
+1%
|
1 489
+1%
|
1 547
+4%
|
1 571
+2%
|
1 606
+2%
|
1 632
+2%
|
1 663
+2%
|
1 689
+2%
|
1 699
+1%
|
1 712
+1%
|
1 749
+2%
|
1 919
+10%
|
211
-89%
|
1 127
N/A
|
4 170
N/A
|
4 476
+7%
|
5 030
+12%
|
5 859
+16%
|
6 054
+3%
|
6 418
+6%
|
6 350
-1%
|
5 512
-13%
|
|
| Total Liabilities & Equity |
4 228
N/A
|
4 551
+8%
|
5 041
+11%
|
4 742
-6%
|
4 618
-3%
|
4 737
+3%
|
4 731
0%
|
5 426
+15%
|
6 407
+18%
|
7 846
+22%
|
10 077
+28%
|
11 509
+14%
|
11 653
+1%
|
12 995
+12%
|
10 576
-19%
|
9 566
-10%
|
7 939
-17%
|
8 553
+8%
|
9 224
+8%
|
10 224
+11%
|
11 790
+15%
|
12 391
+5%
|
13 132
+6%
|
12 514
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
2 319
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 972
|
1 962
|
1 962
|
|