Dawning Information Industry Co Ltd
SSE:603019
Balance Sheet
Balance Sheet Decomposition
Dawning Information Industry Co Ltd
Current Assets | 14.9B |
Cash & Short-Term Investments | 7.9B |
Receivables | 3.3B |
Other Current Assets | 3.7B |
Non-Current Assets | 16.7B |
Long-Term Investments | 7B |
PP&E | 2.9B |
Intangibles | 4.4B |
Other Non-Current Assets | 2.4B |
Current Liabilities | 5B |
Accounts Payable | 2B |
Accrued Liabilities | 392.2m |
Short-Term Debt | 318m |
Other Current Liabilities | 2.2B |
Non-Current Liabilities | 8B |
Long-Term Debt | 1.3B |
Other Non-Current Liabilities | 6.7B |
Balance Sheet
Dawning Information Industry Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
566
|
1 248
|
1 363
|
2 517
|
1 903
|
2 771
|
8 017
|
6 481
|
6 004
|
7 115
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 481
|
6 004
|
7 115
|
|
Cash Equivalents |
566
|
1 248
|
1 363
|
2 517
|
1 903
|
2 771
|
8 017
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
80
|
0
|
10
|
0
|
829
|
|
Total Receivables |
818
|
1 449
|
1 800
|
2 931
|
3 453
|
3 337
|
2 971
|
2 587
|
3 840
|
3 324
|
|
Accounts Receivables |
571
|
1 188
|
1 369
|
2 051
|
2 530
|
1 821
|
2 103
|
2 358
|
2 807
|
2 574
|
|
Other Receivables |
247
|
261
|
431
|
880
|
923
|
1 516
|
868
|
229
|
1 033
|
750
|
|
Inventory |
315
|
559
|
631
|
1 286
|
2 329
|
3 376
|
2 781
|
6 009
|
6 379
|
3 430
|
|
Other Current Assets |
26
|
63
|
135
|
335
|
447
|
314
|
519
|
1 571
|
572
|
232
|
|
Total Current Assets |
1 726
|
3 319
|
3 928
|
7 068
|
8 133
|
9 879
|
14 286
|
16 658
|
16 820
|
14 929
|
|
PP&E Net |
766
|
783
|
890
|
1 150
|
1 376
|
1 633
|
1 566
|
2 073
|
2 522
|
2 919
|
|
PP&E Gross |
766
|
783
|
890
|
1 150
|
1 376
|
1 633
|
1 566
|
0
|
2 522
|
2 919
|
|
Accumulated Depreciation |
140
|
181
|
223
|
291
|
411
|
568
|
784
|
0
|
1 335
|
1 637
|
|
Intangible Assets |
139
|
257
|
388
|
663
|
834
|
1 050
|
1 257
|
1 769
|
3 227
|
4 317
|
|
Goodwill |
0
|
0
|
57
|
57
|
4
|
4
|
4
|
4
|
73
|
74
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
147
|
79
|
|
Long-Term Investments |
95
|
47
|
600
|
831
|
2 292
|
2 141
|
3 051
|
3 461
|
7 215
|
7 015
|
|
Other Long-Term Assets |
195
|
216
|
268
|
318
|
528
|
2 063
|
789
|
2 220
|
1 806
|
2 282
|
|
Other Assets |
0
|
0
|
57
|
57
|
4
|
4
|
4
|
4
|
73
|
74
|
|
Total Assets |
2 921
N/A
|
4 621
+58%
|
6 132
+33%
|
10 087
+64%
|
13 167
+31%
|
16 769
+27%
|
20 964
+25%
|
26 185
+25%
|
31 810
+21%
|
31 615
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
697
|
1 206
|
974
|
1 903
|
2 186
|
2 934
|
1 794
|
2 580
|
1 950
|
2 035
|
|
Accrued Liabilities |
54
|
59
|
77
|
106
|
165
|
184
|
353
|
203
|
342
|
392
|
|
Short-Term Debt |
473
|
1 206
|
1 378
|
2 807
|
2 355
|
781
|
0
|
12
|
809
|
318
|
|
Current Portion of Long-Term Debt |
15
|
15
|
20
|
20
|
0
|
730
|
70
|
568
|
576
|
1 284
|
|
Other Current Liabilities |
93
|
199
|
123
|
510
|
519
|
1 230
|
1 468
|
2 316
|
2 639
|
959
|
|
Total Current Liabilities |
1 332
|
2 684
|
2 573
|
5 347
|
5 225
|
5 859
|
3 685
|
5 679
|
6 316
|
4 989
|
|
Long-Term Debt |
55
|
40
|
20
|
300
|
1 667
|
1 053
|
500
|
716
|
1 500
|
1 313
|
|
Deferred Income Tax |
0
|
1
|
1
|
11
|
55
|
26
|
5
|
5
|
21
|
10
|
|
Minority Interest |
14
|
135
|
173
|
288
|
232
|
297
|
326
|
419
|
723
|
831
|
|
Other Liabilities |
339
|
422
|
460
|
994
|
2 171
|
5 211
|
4 819
|
6 744
|
6 232
|
5 823
|
|
Total Liabilities |
1 740
N/A
|
3 282
+89%
|
3 227
-2%
|
6 941
+115%
|
9 349
+35%
|
12 445
+33%
|
9 335
-25%
|
13 563
+45%
|
14 793
+9%
|
12 966
-12%
|
|
Equity | |||||||||||
Common Stock |
300
|
300
|
643
|
643
|
643
|
900
|
1 451
|
1 463
|
1 464
|
1 464
|
|
Retained Earnings |
488
|
641
|
673
|
930
|
1 297
|
1 788
|
2 449
|
3 370
|
4 732
|
6 130
|
|
Additional Paid In Capital |
395
|
395
|
1 575
|
1 571
|
1 701
|
1 451
|
7 723
|
7 964
|
11 004
|
11 186
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
11
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
181
|
191
|
148
|
|
Other Equity |
2
|
4
|
14
|
2
|
177
|
184
|
7
|
6
|
7
|
8
|
|
Total Equity |
1 181
N/A
|
1 340
+13%
|
2 905
+117%
|
3 147
+8%
|
3 819
+21%
|
4 324
+13%
|
11 629
+169%
|
12 622
+9%
|
17 017
+35%
|
18 650
+10%
|
|
Total Liabilities & Equity |
2 921
N/A
|
4 621
+58%
|
6 132
+33%
|
10 087
+64%
|
13 167
+31%
|
16 769
+27%
|
20 964
+25%
|
26 185
+25%
|
31 810
+21%
|
31 615
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 176
|
1 176
|
1 260
|
1 260
|
1 260
|
1 260
|
1 451
|
1 451
|
1 450
|
1 453
|