HNA Technology Co Ltd
SSE:600751
Balance Sheet
Balance Sheet Decomposition
HNA Technology Co Ltd
HNA Technology Co Ltd
Balance Sheet
HNA Technology 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 |
529
|
474
|
285
|
307
|
77
|
160
|
17
|
33
|
58
|
40
|
11
|
37
|
26
|
12 425
|
9 032
|
9 042
|
7 524
|
6 964
|
6 305
|
10 401
|
7 710
|
6 326
|
3 942
|
2 673
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
1
|
2
|
50
|
7 710
|
6 326
|
3 941
|
2 673
|
|
| Cash Equivalents |
529
|
474
|
285
|
307
|
77
|
160
|
17
|
33
|
58
|
40
|
11
|
37
|
26
|
12 425
|
9 032
|
9 037
|
7 522
|
6 963
|
6 303
|
10 351
|
0
|
0
|
1
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
239
|
201
|
0
|
0
|
0
|
0
|
886
|
15
|
593
|
227
|
15
|
2 136
|
14
|
0
|
0
|
|
| Total Receivables |
990
|
1 074
|
220
|
123
|
282
|
104
|
38
|
144
|
142
|
243
|
136
|
423
|
103
|
145
|
307
|
45 604
|
51 676
|
56 394
|
56 616
|
56 830
|
36
|
59
|
477
|
393
|
|
| Accounts Receivables |
206
|
911
|
108
|
83
|
101
|
83
|
27
|
45
|
79
|
81
|
49
|
38
|
55
|
82
|
258
|
44 347
|
50 246
|
52 677
|
54 612
|
55 021
|
26
|
15
|
12
|
11
|
|
| Other Receivables |
784
|
163
|
112
|
40
|
181
|
21
|
11
|
99
|
63
|
162
|
87
|
385
|
48
|
63
|
49
|
1 257
|
1 430
|
3 717
|
2 004
|
1 809
|
10
|
44
|
466
|
382
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
3
|
5
|
4
|
4
|
1
|
6
|
7
|
4
|
26 929
|
29 070
|
29 974
|
28 201
|
29 093
|
16
|
39
|
131
|
168
|
|
| Other Current Assets |
2
|
30
|
4
|
7
|
14
|
14
|
5
|
4
|
4
|
9
|
5
|
6
|
11
|
12
|
3 305
|
3 374
|
3 093
|
3 026
|
4 089
|
3 543
|
2
|
1
|
5
|
1 095
|
|
| Total Current Assets |
1 520
|
1 578
|
509
|
439
|
376
|
278
|
67
|
184
|
208
|
535
|
357
|
467
|
145
|
12 589
|
12 649
|
85 835
|
91 378
|
96 951
|
95 439
|
99 882
|
9 900
|
6 438
|
4 555
|
4 330
|
|
| PP&E Net |
500
|
538
|
570
|
541
|
476
|
506
|
453
|
378
|
325
|
210
|
186
|
159
|
151
|
135
|
132
|
2 750
|
2 809
|
2 952
|
3 243
|
3 061
|
338
|
1 211
|
1 274
|
1 139
|
|
| PP&E Gross |
500
|
538
|
570
|
541
|
476
|
506
|
453
|
378
|
325
|
210
|
186
|
159
|
151
|
135
|
132
|
2 750
|
2 809
|
2 952
|
3 243
|
3 061
|
338
|
1 211
|
1 274
|
1 139
|
|
| Accumulated Depreciation |
248
|
285
|
268
|
295
|
310
|
311
|
402
|
320
|
362
|
228
|
256
|
239
|
164
|
180
|
187
|
201
|
916
|
2 024
|
2 941
|
3 681
|
107
|
101
|
214
|
291
|
|
| Intangible Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
10 653
|
9 389
|
9 137
|
8 581
|
7 502
|
0
|
0
|
0
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 219
|
14 968
|
15 349
|
15 661
|
6 508
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
177
|
195
|
106
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
22
|
19
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 348
|
2 483
|
2 763
|
2 754
|
2 560
|
2 094
|
2 978
|
2 985
|
3 134
|
|
| Other Long-Term Assets |
2
|
1
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1 162
|
1 732
|
1 612
|
1 843
|
2 035
|
6
|
16
|
20
|
39
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 219
|
14 968
|
15 349
|
15 661
|
6 508
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 001
N/A
|
2 098
+5%
|
1 084
-48%
|
984
-9%
|
856
-13%
|
785
-8%
|
520
-34%
|
562
+8%
|
533
-5%
|
754
+41%
|
543
-28%
|
626
+15%
|
296
-53%
|
12 725
+4 199%
|
12 783
+0%
|
117 966
+823%
|
122 857
+4%
|
128 940
+5%
|
127 716
-1%
|
121 656
-5%
|
12 338
-90%
|
10 643
-14%
|
8 835
-17%
|
8 642
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
65
|
127
|
90
|
98
|
69
|
84
|
123
|
108
|
133
|
224
|
155
|
106
|
105
|
114
|
289
|
49 725
|
50 913
|
52 838
|
50 498
|
62 705
|
60
|
37
|
62
|
202
|
|
| Accrued Liabilities |
45
|
37
|
51
|
40
|
80
|
7
|
15
|
18
|
39
|
34
|
31
|
42
|
30
|
28
|
29
|
3 314
|
2 628
|
2 553
|
3 515
|
3 807
|
121
|
4
|
9
|
9
|
|
| Short-Term Debt |
444
|
603
|
564
|
504
|
415
|
372
|
328
|
317
|
368
|
17
|
56
|
0
|
24
|
11
|
4
|
2 210
|
1 980
|
2 196
|
4 240
|
2 657
|
367
|
0
|
42
|
375
|
|
| Current Portion of Long-Term Debt |
74
|
15
|
69
|
110
|
73
|
15
|
9
|
9
|
35
|
50
|
325
|
0
|
0
|
250
|
0
|
4 854
|
29 021
|
26 682
|
26 507
|
28 427
|
598
|
173
|
768
|
171
|
|
| Other Current Liabilities |
123
|
99
|
152
|
157
|
209
|
298
|
246
|
287
|
341
|
408
|
519
|
301
|
88
|
343
|
229
|
3 668
|
4 297
|
4 897
|
2 893
|
8 157
|
3 594
|
3 193
|
142
|
93
|
|
| Total Current Liabilities |
751
|
881
|
926
|
909
|
846
|
775
|
722
|
739
|
916
|
733
|
1 085
|
450
|
247
|
746
|
550
|
63 770
|
88 839
|
89 165
|
87 653
|
105 753
|
4 740
|
3 406
|
1 023
|
850
|
|
| Long-Term Debt |
96
|
136
|
58
|
0
|
0
|
58
|
43
|
31
|
50
|
400
|
0
|
0
|
0
|
0
|
0
|
33 535
|
13 112
|
15 758
|
14 851
|
6 415
|
2
|
112
|
462
|
298
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 231
|
1 971
|
1 904
|
1 840
|
1 665
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
13
|
14
|
2
|
2
|
1
|
10
|
2
|
2
|
9
|
9
|
9
|
9
|
9
|
40
|
90
|
4 296
|
4 475
|
4 562
|
5 010
|
2 896
|
669
|
0
|
2
|
2
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
19
|
14
|
16
|
3
|
6
|
365
|
1 048
|
4 211
|
4 491
|
1 093
|
3
|
82
|
447
|
284
|
|
| Total Liabilities |
860
N/A
|
1 031
+20%
|
987
-4%
|
911
-8%
|
848
-7%
|
844
0%
|
767
-9%
|
772
+1%
|
957
+24%
|
1 149
+20%
|
1 095
-5%
|
454
-59%
|
254
-44%
|
789
+211%
|
646
-18%
|
105 196
+16 184%
|
109 445
+4%
|
115 600
+6%
|
113 845
-2%
|
117 821
+3%
|
5 413
-95%
|
3 518
-35%
|
1 486
-58%
|
1 149
-23%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
893
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
|
| Retained Earnings |
369
|
297
|
538
|
559
|
602
|
831
|
1 046
|
1 057
|
1 283
|
1 254
|
1 411
|
1 088
|
1 217
|
1 137
|
891
|
572
|
249
|
309
|
633
|
9 156
|
6 076
|
5 881
|
5 659
|
5 573
|
|
| Additional Paid In Capital |
280
|
280
|
280
|
280
|
280
|
280
|
308
|
355
|
366
|
366
|
366
|
766
|
366
|
10 174
|
10 129
|
10 173
|
10 207
|
10 207
|
10 206
|
10 206
|
10 206
|
10 208
|
10 208
|
10 208
|
|
| Unrealized Security Profit/Loss |
1
|
2
|
138
|
141
|
163
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
117
|
134
|
94
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
269
|
56
|
75
|
133
|
114
|
6
|
15
|
35
|
51
|
|
| Total Equity |
1 141
N/A
|
1 067
-6%
|
97
-91%
|
73
-25%
|
8
-89%
|
58
N/A
|
246
-324%
|
209
+15%
|
424
-103%
|
395
+7%
|
552
-40%
|
171
N/A
|
42
-75%
|
11 937
+28 321%
|
12 136
+2%
|
12 770
+5%
|
13 411
+5%
|
13 340
-1%
|
13 871
+4%
|
3 835
-72%
|
6 925
+81%
|
7 124
+3%
|
7 349
+3%
|
7 492
+2%
|
|
| Total Liabilities & Equity |
2 001
N/A
|
2 098
+5%
|
1 084
-48%
|
984
-9%
|
856
-13%
|
785
-8%
|
520
-34%
|
562
+8%
|
533
-5%
|
754
+41%
|
543
-28%
|
626
+15%
|
296
-53%
|
12 725
+4 199%
|
12 783
+0%
|
117 966
+823%
|
122 857
+4%
|
128 940
+5%
|
127 716
-1%
|
121 656
-5%
|
12 338
-90%
|
10 643
-14%
|
8 835
-17%
|
8 642
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
493
|
893
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
2 899
|
|