Top Energy Company Ltd Shanxi
SSE:600780
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Top Energy Company Ltd Shanxi
SSE:600780
|
CN |
Balance Sheet
Balance Sheet Decomposition
Top Energy Company Ltd Shanxi
Top Energy Company Ltd Shanxi
Balance Sheet
Top Energy Company Ltd Shanxi
| 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 |
178
|
662
|
479
|
324
|
303
|
329
|
180
|
138
|
266
|
671
|
927
|
769
|
838
|
935
|
1 384
|
3 517
|
2 663
|
1 884
|
1 503
|
1 434
|
1 652
|
2 013
|
2 216
|
2 470
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 652
|
2 013
|
2 216
|
2 470
|
|
| Cash Equivalents |
178
|
662
|
479
|
324
|
303
|
329
|
180
|
138
|
266
|
671
|
927
|
769
|
838
|
935
|
1 384
|
3 517
|
2 663
|
1 884
|
1 503
|
1 434
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
21
|
20
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
3
|
4
|
5
|
|
| Total Receivables |
49
|
18
|
261
|
252
|
246
|
169
|
289
|
280
|
240
|
259
|
380
|
425
|
485
|
444
|
588
|
545
|
541
|
414
|
402
|
382
|
319
|
1 262
|
946
|
1 136
|
|
| Accounts Receivables |
11
|
6
|
233
|
214
|
242
|
143
|
259
|
218
|
205
|
220
|
323
|
361
|
397
|
328
|
254
|
188
|
240
|
200
|
231
|
148
|
175
|
940
|
876
|
944
|
|
| Other Receivables |
38
|
12
|
28
|
38
|
4
|
26
|
30
|
62
|
35
|
39
|
57
|
64
|
88
|
116
|
334
|
357
|
301
|
214
|
171
|
234
|
144
|
322
|
70
|
192
|
|
| Inventory |
1
|
2
|
73
|
67
|
82
|
73
|
63
|
114
|
75
|
121
|
182
|
158
|
205
|
79
|
86
|
86
|
78
|
112
|
104
|
112
|
97
|
117
|
103
|
159
|
|
| Other Current Assets |
0
|
111
|
15
|
16
|
13
|
1
|
1
|
3
|
1
|
232
|
260
|
231
|
128
|
70
|
59
|
65
|
61
|
112
|
113
|
151
|
105
|
29
|
60
|
16
|
|
| Total Current Assets |
233
|
814
|
847
|
661
|
644
|
571
|
533
|
535
|
581
|
1 282
|
1 749
|
1 584
|
1 663
|
1 528
|
2 117
|
4 213
|
3 342
|
2 522
|
2 126
|
2 082
|
2 177
|
3 424
|
3 330
|
3 786
|
|
| PP&E Net |
472
|
437
|
4 174
|
3 778
|
3 400
|
3 130
|
2 682
|
2 355
|
2 126
|
4 454
|
4 942
|
5 525
|
6 088
|
6 463
|
6 873
|
7 262
|
7 949
|
8 601
|
5 200
|
5 187
|
5 124
|
4 989
|
4 888
|
4 656
|
|
| PP&E Gross |
472
|
437
|
4 174
|
3 778
|
3 400
|
3 130
|
2 682
|
2 355
|
2 126
|
4 454
|
4 942
|
5 525
|
6 088
|
6 463
|
6 873
|
7 262
|
7 949
|
8 601
|
5 200
|
5 187
|
5 124
|
4 989
|
4 888
|
4 656
|
|
| Accumulated Depreciation |
219
|
271
|
2 185
|
2 645
|
3 082
|
3 514
|
3 456
|
3 760
|
4 056
|
5 485
|
6 010
|
6 545
|
7 084
|
7 760
|
8 444
|
9 048
|
9 700
|
10 330
|
10 962
|
11 599
|
12 283
|
12 910
|
13 623
|
14 359
|
|
| Intangible Assets |
1
|
1
|
2
|
2
|
1
|
1
|
7
|
7
|
7
|
48
|
94
|
118
|
148
|
144
|
164
|
186
|
259
|
261
|
137
|
133
|
127
|
138
|
147
|
145
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
120
|
115
|
108
|
13
|
16
|
10
|
12
|
23
|
81
|
107
|
95
|
88
|
78
|
84
|
98
|
121
|
682
|
720
|
980
|
1 312
|
1 597
|
1 753
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
8
|
27
|
22
|
5
|
10
|
46
|
49
|
57
|
88
|
107
|
121
|
326
|
371
|
470
|
153
|
152
|
164
|
176
|
222
|
195
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
707
N/A
|
1 254
+77%
|
5 144
+310%
|
4 555
-11%
|
4 162
-9%
|
3 743
-10%
|
3 271
-13%
|
2 923
-11%
|
2 748
-6%
|
5 864
+113%
|
6 926
+18%
|
7 402
+7%
|
8 094
+9%
|
8 342
+3%
|
9 365
+12%
|
12 070
+29%
|
12 020
0%
|
11 975
0%
|
8 298
-31%
|
8 274
0%
|
8 572
+4%
|
10 039
+17%
|
10 184
+1%
|
10 536
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
6
|
7
|
93
|
87
|
132
|
136
|
190
|
182
|
192
|
698
|
892
|
936
|
1 149
|
1 096
|
929
|
894
|
876
|
951
|
486
|
533
|
656
|
1 510
|
1 076
|
1 220
|
|
| Accrued Liabilities |
7
|
7
|
588
|
377
|
85
|
51
|
60
|
51
|
60
|
219
|
256
|
270
|
207
|
182
|
200
|
227
|
246
|
283
|
231
|
325
|
349
|
349
|
331
|
337
|
|
| Short-Term Debt |
0
|
40
|
90
|
90
|
610
|
875
|
770
|
850
|
710
|
390
|
785
|
1 280
|
840
|
620
|
50
|
40
|
0
|
50
|
300
|
100
|
320
|
420
|
30
|
0
|
|
| Current Portion of Long-Term Debt |
44
|
3
|
574
|
586
|
700
|
641
|
302
|
101
|
71
|
71
|
71
|
16
|
7
|
14
|
353
|
115
|
807
|
862
|
187
|
103
|
108
|
108
|
205
|
354
|
|
| Other Current Liabilities |
64
|
49
|
83
|
67
|
137
|
133
|
34
|
6
|
15
|
379
|
349
|
402
|
641
|
497
|
491
|
686
|
882
|
1 019
|
783
|
696
|
701
|
553
|
575
|
563
|
|
| Total Current Liabilities |
121
|
106
|
1 429
|
1 208
|
1 664
|
1 836
|
1 356
|
1 177
|
1 047
|
1 758
|
2 353
|
2 904
|
2 846
|
2 409
|
2 022
|
1 962
|
2 812
|
3 165
|
1 988
|
1 757
|
2 134
|
2 940
|
2 216
|
2 474
|
|
| Long-Term Debt |
43
|
40
|
2 270
|
1 674
|
1 012
|
287
|
171
|
71
|
0
|
85
|
55
|
0
|
1 299
|
1 478
|
2 464
|
5 323
|
4 316
|
3 623
|
839
|
746
|
556
|
334
|
401
|
148
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
12
|
13
|
17
|
26
|
41
|
102
|
78
|
|
| Minority Interest |
16
|
4
|
127
|
146
|
126
|
134
|
0
|
0
|
0
|
12
|
62
|
56
|
52
|
66
|
56
|
15
|
19
|
23
|
27
|
29
|
32
|
34
|
35
|
36
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
11
|
55
|
69
|
29
|
45
|
943
|
1 186
|
909
|
46
|
46
|
41
|
94
|
93
|
97
|
103
|
135
|
138
|
136
|
150
|
181
|
|
| Total Liabilities |
180
N/A
|
150
-17%
|
3 825
+2 450%
|
3 027
-21%
|
2 813
-7%
|
2 313
-18%
|
1 598
-31%
|
1 278
-20%
|
1 094
-14%
|
2 798
+156%
|
3 656
+31%
|
3 869
+6%
|
4 243
+10%
|
4 001
-6%
|
4 586
+15%
|
7 365
+61%
|
7 203
-2%
|
6 873
-5%
|
2 916
-58%
|
2 626
-10%
|
2 822
+7%
|
3 417
+21%
|
2 835
-17%
|
2 845
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
216
|
291
|
582
|
873
|
873
|
873
|
873
|
873
|
873
|
873
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
|
| Retained Earnings |
148
|
208
|
354
|
478
|
302
|
373
|
730
|
707
|
714
|
1 026
|
1 159
|
1 415
|
1 684
|
2 122
|
2 321
|
2 422
|
2 504
|
2 728
|
3 010
|
3 218
|
3 301
|
4 180
|
4 893
|
5 220
|
|
| Additional Paid In Capital |
163
|
590
|
358
|
183
|
180
|
183
|
70
|
65
|
67
|
1 167
|
965
|
972
|
1 021
|
1 070
|
1 310
|
1 135
|
1 165
|
1 225
|
1 225
|
1 283
|
1 303
|
1 295
|
1 309
|
1 319
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
5
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Other Equity |
0
|
15
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Total Equity |
526
N/A
|
1 104
+110%
|
1 318
+19%
|
1 527
+16%
|
1 348
-12%
|
1 429
+6%
|
1 672
+17%
|
1 645
-2%
|
1 654
+1%
|
3 066
+85%
|
3 270
+7%
|
3 533
+8%
|
3 851
+9%
|
4 342
+13%
|
4 780
+10%
|
4 705
-2%
|
4 818
+2%
|
5 102
+6%
|
5 382
+5%
|
5 648
+5%
|
5 750
+2%
|
6 622
+15%
|
7 349
+11%
|
7 692
+5%
|
|
| Total Liabilities & Equity |
707
N/A
|
1 254
+77%
|
5 144
+310%
|
4 555
-11%
|
4 162
-9%
|
3 743
-10%
|
3 271
-13%
|
2 923
-11%
|
2 748
-6%
|
5 864
+113%
|
6 926
+18%
|
7 402
+7%
|
8 094
+9%
|
8 342
+3%
|
9 365
+12%
|
12 070
+29%
|
12 020
0%
|
11 975
0%
|
8 298
-31%
|
8 274
0%
|
8 572
+4%
|
10 039
+17%
|
10 184
+1%
|
10 536
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
647
|
873
|
873
|
873
|
873
|
873
|
873
|
873
|
873
|
873
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
1 147
|
|