Kehua Holdings Co Ltd
SSE:603161
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kehua Holdings Co Ltd
SSE:603161
|
CN |
Balance Sheet
Balance Sheet Decomposition
Kehua Holdings Co Ltd
Kehua Holdings Co Ltd
Balance Sheet
Kehua Holdings Co Ltd
| 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 |
28
|
71
|
28
|
64
|
72
|
228
|
350
|
244
|
349
|
102
|
110
|
256
|
163
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
110
|
256
|
163
|
|
| Cash Equivalents |
28
|
71
|
28
|
64
|
72
|
228
|
350
|
243
|
349
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
11
|
0
|
16
|
|
| Total Receivables |
126
|
156
|
210
|
300
|
445
|
511
|
893
|
876
|
846
|
771
|
928
|
871
|
747
|
|
| Accounts Receivables |
86
|
113
|
187
|
224
|
262
|
342
|
593
|
541
|
538
|
549
|
658
|
660
|
648
|
|
| Other Receivables |
40
|
43
|
24
|
76
|
182
|
169
|
300
|
335
|
308
|
222
|
270
|
211
|
99
|
|
| Inventory |
70
|
68
|
110
|
111
|
120
|
221
|
381
|
452
|
445
|
626
|
690
|
612
|
558
|
|
| Other Current Assets |
4
|
5
|
5
|
9
|
8
|
7
|
21
|
26
|
272
|
100
|
98
|
21
|
16
|
|
| Total Current Assets |
228
|
299
|
354
|
483
|
644
|
967
|
1 645
|
1 598
|
1 912
|
1 819
|
1 837
|
1 760
|
1 501
|
|
| PP&E Net |
166
|
230
|
289
|
366
|
633
|
1 030
|
1 554
|
1 658
|
1 936
|
1 990
|
1 782
|
1 641
|
1 472
|
|
| PP&E Gross |
166
|
230
|
289
|
366
|
633
|
1 030
|
1 554
|
1 658
|
1 936
|
1 990
|
1 782
|
1 641
|
1 472
|
|
| Accumulated Depreciation |
57
|
72
|
94
|
130
|
169
|
222
|
308
|
436
|
535
|
630
|
785
|
1 008
|
1 197
|
|
| Intangible Assets |
25
|
25
|
57
|
63
|
62
|
62
|
61
|
107
|
105
|
110
|
107
|
105
|
110
|
|
| Note Receivable |
0
|
5
|
13
|
22
|
27
|
24
|
26
|
8
|
17
|
27
|
13
|
12
|
5
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
17
|
36
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
1
|
12
|
15
|
11
|
16
|
19
|
18
|
19
|
39
|
45
|
35
|
33
|
|
| Total Assets |
421
N/A
|
561
+33%
|
724
+29%
|
948
+31%
|
1 376
+45%
|
2 100
+53%
|
3 304
+57%
|
3 391
+3%
|
3 990
+18%
|
4 002
+0%
|
3 820
-5%
|
3 554
-7%
|
3 120
-12%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
38
|
50
|
120
|
89
|
170
|
257
|
338
|
312
|
370
|
436
|
796
|
519
|
586
|
|
| Accrued Liabilities |
8
|
11
|
22
|
34
|
38
|
45
|
46
|
45
|
34
|
32
|
36
|
40
|
40
|
|
| Short-Term Debt |
213
|
216
|
234
|
185
|
216
|
400
|
645
|
742
|
996
|
936
|
495
|
505
|
451
|
|
| Current Portion of Long-Term Debt |
0
|
12
|
31
|
54
|
174
|
159
|
233
|
443
|
474
|
328
|
524
|
514
|
311
|
|
| Other Current Liabilities |
28
|
61
|
31
|
5
|
7
|
4
|
3
|
6
|
6
|
2
|
4
|
9
|
28
|
|
| Total Current Liabilities |
287
|
350
|
437
|
367
|
606
|
865
|
1 265
|
1 547
|
1 880
|
1 734
|
1 854
|
1 586
|
1 416
|
|
| Long-Term Debt |
0
|
25
|
40
|
104
|
168
|
522
|
691
|
408
|
638
|
843
|
515
|
412
|
109
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
30
|
26
|
25
|
21
|
19
|
16
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
12
|
|
| Other Liabilities |
9
|
8
|
9
|
12
|
37
|
56
|
83
|
119
|
139
|
156
|
160
|
141
|
115
|
|
| Total Liabilities |
296
N/A
|
383
+29%
|
486
+27%
|
484
0%
|
811
+68%
|
1 442
+78%
|
2 058
+43%
|
2 103
+2%
|
2 683
+28%
|
2 758
+3%
|
2 555
-7%
|
2 162
-15%
|
1 668
-23%
|
|
| Equity | ||||||||||||||
| Common Stock |
21
|
27
|
80
|
100
|
100
|
100
|
133
|
133
|
133
|
133
|
133
|
133
|
194
|
|
| Retained Earnings |
93
|
98
|
60
|
132
|
234
|
326
|
398
|
439
|
460
|
397
|
417
|
543
|
613
|
|
| Additional Paid In Capital |
11
|
53
|
99
|
232
|
232
|
232
|
715
|
715
|
715
|
715
|
715
|
715
|
688
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
125
N/A
|
178
+42%
|
239
+34%
|
464
+94%
|
566
+22%
|
658
+16%
|
1 247
+89%
|
1 288
+3%
|
1 308
+2%
|
1 244
-5%
|
1 265
+2%
|
1 391
+10%
|
1 453
+4%
|
|
| Total Liabilities & Equity |
421
N/A
|
561
+33%
|
724
+29%
|
948
+31%
|
1 376
+45%
|
2 100
+53%
|
3 304
+57%
|
3 391
+3%
|
3 990
+18%
|
4 002
+0%
|
3 820
-5%
|
3 554
-7%
|
3 120
-12%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
21
|
27
|
80
|
100
|
100
|
100
|
133
|
133
|
133
|
189
|
189
|
189
|
194
|
|