Dynagreen Environmental Protection Group Co Ltd
SSE:601330
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Dynagreen Environmental Protection Group Co Ltd
SSE:601330
|
CN |
|
B
|
Beijing Shenzhou Aerospace Software Technology Co Ltd
SSE:688562
|
CN |
|
H
|
Hangzhou Boomy Intelligent Technology Co Ltd
SSE:688290
|
CN |
Balance Sheet
Balance Sheet Decomposition
Dynagreen Environmental Protection Group Co Ltd
Dynagreen Environmental Protection Group Co Ltd
Balance Sheet
Dynagreen Environmental Protection Group Co Ltd
| 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 |
561
|
582
|
694
|
711
|
352
|
1 593
|
955
|
3 730
|
1 033
|
868
|
1 543
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 865
|
1 033
|
868
|
1 543
|
|
| Cash Equivalents |
561
|
582
|
694
|
711
|
352
|
1 593
|
955
|
1 865
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
80
|
15
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
206
|
228
|
242
|
542
|
969
|
1 461
|
1 852
|
2 173
|
2 734
|
3 179
|
3 374
|
|
| Accounts Receivables |
115
|
114
|
138
|
387
|
848
|
1 254
|
1 758
|
1 805
|
2 380
|
2 883
|
3 105
|
|
| Other Receivables |
91
|
114
|
104
|
155
|
121
|
207
|
94
|
368
|
353
|
296
|
269
|
|
| Inventory |
15
|
32
|
13
|
20
|
29
|
37
|
43
|
50
|
63
|
50
|
48
|
|
| Other Current Assets |
54
|
62
|
84
|
173
|
197
|
223
|
374
|
54
|
35
|
27
|
29
|
|
| Total Current Assets |
836
|
905
|
1 034
|
1 446
|
1 627
|
3 329
|
3 224
|
4 143
|
3 864
|
4 124
|
4 993
|
|
| PP&E Net |
213
|
239
|
203
|
278
|
470
|
767
|
614
|
480
|
383
|
299
|
128
|
|
| PP&E Gross |
213
|
239
|
203
|
278
|
470
|
767
|
614
|
480
|
383
|
299
|
128
|
|
| Accumulated Depreciation |
12
|
14
|
17
|
27
|
38
|
40
|
50
|
69
|
87
|
171
|
355
|
|
| Intangible Assets |
1 304
|
1 870
|
2 251
|
4 411
|
6 453
|
7 366
|
9 547
|
10 969
|
11 116
|
10 660
|
10 195
|
|
| Goodwill |
0
|
0
|
0
|
44
|
44
|
44
|
44
|
34
|
0
|
0
|
0
|
|
| Note Receivable |
2 034
|
2 296
|
2 851
|
3 836
|
4 467
|
5 240
|
530
|
524
|
445
|
331
|
233
|
|
| Long-Term Investments |
4
|
4
|
0
|
31
|
63
|
66
|
90
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
98
|
299
|
470
|
642
|
548
|
634
|
6 166
|
6 527
|
6 730
|
6 575
|
6 378
|
|
| Other Assets |
0
|
0
|
0
|
44
|
44
|
44
|
44
|
34
|
0
|
0
|
0
|
|
| Total Assets |
4 488
N/A
|
5 613
+25%
|
6 810
+21%
|
10 689
+57%
|
13 671
+28%
|
17 446
+28%
|
20 214
+16%
|
22 677
+12%
|
22 537
-1%
|
21 989
-2%
|
21 927
0%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
227
|
364
|
480
|
901
|
1 213
|
1 291
|
1 412
|
1 265
|
1 014
|
662
|
522
|
|
| Accrued Liabilities |
67
|
73
|
74
|
108
|
127
|
112
|
124
|
126
|
133
|
136
|
150
|
|
| Short-Term Debt |
258
|
310
|
310
|
854
|
2 433
|
2 495
|
1 268
|
630
|
516
|
546
|
293
|
|
| Current Portion of Long-Term Debt |
94
|
319
|
353
|
532
|
697
|
666
|
783
|
1 226
|
2 139
|
1 109
|
883
|
|
| Other Current Liabilities |
68
|
90
|
77
|
395
|
175
|
167
|
180
|
183
|
189
|
206
|
341
|
|
| Total Current Liabilities |
714
|
1 156
|
1 294
|
2 790
|
4 645
|
4 732
|
3 766
|
3 430
|
3 991
|
2 658
|
2 190
|
|
| Long-Term Debt |
1 546
|
1 994
|
2 914
|
4 391
|
5 058
|
6 415
|
8 713
|
10 780
|
9 559
|
10 123
|
10 391
|
|
| Deferred Income Tax |
4
|
17
|
30
|
110
|
127
|
151
|
422
|
488
|
526
|
493
|
492
|
|
| Minority Interest |
0
|
3
|
3
|
77
|
200
|
293
|
389
|
483
|
467
|
476
|
406
|
|
| Other Liabilities |
336
|
350
|
337
|
326
|
344
|
368
|
397
|
167
|
188
|
186
|
181
|
|
| Total Liabilities |
2 600
N/A
|
3 519
+35%
|
4 578
+30%
|
7 693
+68%
|
10 375
+35%
|
11 958
+15%
|
13 686
+14%
|
15 347
+12%
|
14 730
-4%
|
13 936
-5%
|
13 661
-2%
|
|
| Equity | ||||||||||||
| Common Stock |
1 045
|
1 045
|
1 045
|
1 161
|
1 161
|
1 393
|
1 393
|
1 393
|
1 393
|
1 393
|
1 431
|
|
| Retained Earnings |
224
|
424
|
568
|
984
|
1 284
|
1 671
|
2 698
|
3 305
|
3 782
|
4 028
|
4 236
|
|
| Additional Paid In Capital |
629
|
629
|
629
|
859
|
859
|
2 412
|
2 412
|
2 412
|
2 413
|
2 412
|
2 490
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
|
| Other Equity |
11
|
4
|
10
|
8
|
8
|
10
|
25
|
220
|
220
|
220
|
220
|
|
| Total Equity |
1 888
N/A
|
2 094
+11%
|
2 232
+7%
|
2 996
+34%
|
3 296
+10%
|
5 488
+67%
|
6 528
+19%
|
7 330
+12%
|
7 807
+7%
|
8 053
+3%
|
8 266
+3%
|
|
| Total Liabilities & Equity |
4 488
N/A
|
5 613
+25%
|
6 810
+21%
|
10 689
+57%
|
13 671
+28%
|
17 446
+28%
|
20 214
+16%
|
22 677
+12%
|
22 537
-1%
|
21 989
-2%
|
21 927
0%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
641
|
641
|
641
|
1 161
|
1 161
|
1 393
|
1 393
|
1 393
|
1 393
|
1 393
|
1 431
|
|