Shanghai Moons' Electric Co Ltd
SSE:603728
Balance Sheet
Balance Sheet Decomposition
Shanghai Moons' Electric Co Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 643.3m |
Receivables | 881.8m |
Other Current Assets | 683m |
Non-Current Assets | 1.6B |
Long-Term Investments | 1.2m |
PP&E | 827.1m |
Intangibles | 637.3m |
Other Non-Current Assets | 167.9m |
Current Liabilities | 914.4m |
Accounts Payable | 315.6m |
Accrued Liabilities | 103.4m |
Short-Term Debt | 183.7m |
Other Current Liabilities | 311.8m |
Non-Current Liabilities | 79m |
Long-Term Debt | 53m |
Other Non-Current Liabilities | 26m |
Balance Sheet
Shanghai Moons' Electric 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 |
144
|
134
|
156
|
500
|
447
|
686
|
693
|
612
|
557
|
550
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
612
|
557
|
550
|
|
Cash Equivalents |
144
|
134
|
156
|
500
|
447
|
686
|
693
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
461
|
363
|
15
|
5
|
0
|
35
|
94
|
|
Total Receivables |
324
|
340
|
436
|
522
|
570
|
586
|
617
|
693
|
972
|
882
|
|
Accounts Receivables |
256
|
283
|
371
|
400
|
428
|
439
|
478
|
563
|
703
|
609
|
|
Other Receivables |
68
|
57
|
65
|
122
|
142
|
146
|
139
|
129
|
269
|
273
|
|
Inventory |
164
|
177
|
209
|
255
|
334
|
321
|
341
|
578
|
748
|
643
|
|
Other Current Assets |
9
|
19
|
9
|
14
|
23
|
36
|
32
|
76
|
45
|
40
|
|
Total Current Assets |
640
|
670
|
810
|
1 752
|
1 737
|
1 643
|
1 688
|
1 958
|
2 358
|
2 208
|
|
PP&E Net |
120
|
127
|
143
|
157
|
245
|
312
|
401
|
603
|
798
|
827
|
|
PP&E Gross |
120
|
127
|
143
|
157
|
245
|
312
|
401
|
603
|
798
|
827
|
|
Accumulated Depreciation |
137
|
174
|
169
|
193
|
247
|
289
|
328
|
379
|
439
|
527
|
|
Intangible Assets |
13
|
11
|
11
|
10
|
68
|
104
|
100
|
116
|
111
|
112
|
|
Goodwill |
93
|
231
|
231
|
231
|
380
|
544
|
526
|
526
|
526
|
526
|
|
Long-Term Investments |
2
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Other Long-Term Assets |
13
|
16
|
17
|
16
|
33
|
46
|
43
|
53
|
71
|
168
|
|
Other Assets |
93
|
231
|
231
|
231
|
380
|
544
|
526
|
526
|
526
|
526
|
|
Total Assets |
881
N/A
|
1 057
+20%
|
1 215
+15%
|
2 169
+79%
|
2 465
+14%
|
2 651
+8%
|
2 758
+4%
|
3 258
+18%
|
3 866
+19%
|
3 842
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
172
|
170
|
222
|
274
|
287
|
260
|
301
|
456
|
465
|
316
|
|
Accrued Liabilities |
20
|
32
|
38
|
40
|
54
|
64
|
111
|
133
|
177
|
103
|
|
Short-Term Debt |
49
|
87
|
125
|
144
|
148
|
174
|
49
|
34
|
320
|
184
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
9
|
17
|
17
|
|
Other Current Liabilities |
83
|
124
|
49
|
21
|
27
|
128
|
59
|
73
|
53
|
294
|
|
Total Current Liabilities |
324
|
413
|
433
|
479
|
516
|
625
|
550
|
705
|
1 032
|
914
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
33
|
56
|
53
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
8
|
10
|
9
|
9
|
8
|
8
|
|
Minority Interest |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
6
|
7
|
|
Other Liabilities |
8
|
6
|
7
|
0
|
93
|
6
|
12
|
66
|
53
|
11
|
|
Total Liabilities |
331
N/A
|
420
+27%
|
440
+5%
|
479
+9%
|
618
+29%
|
642
+4%
|
578
-10%
|
816
+41%
|
1 154
+41%
|
993
-14%
|
|
Equity | |||||||||||
Common Stock |
240
|
240
|
240
|
320
|
416
|
416
|
416
|
420
|
420
|
420
|
|
Retained Earnings |
200
|
283
|
416
|
537
|
687
|
845
|
1 028
|
1 288
|
1 494
|
1 605
|
|
Additional Paid In Capital |
110
|
112
|
112
|
831
|
735
|
735
|
735
|
779
|
800
|
806
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
21
|
10
|
|
Other Equity |
1
|
2
|
7
|
2
|
8
|
13
|
1
|
10
|
18
|
28
|
|
Total Equity |
549
N/A
|
637
+16%
|
775
+22%
|
1 690
+118%
|
1 847
+9%
|
2 009
+9%
|
2 180
+9%
|
2 441
+12%
|
2 711
+11%
|
2 848
+5%
|
|
Total Liabilities & Equity |
881
N/A
|
1 057
+20%
|
1 215
+15%
|
2 169
+79%
|
2 465
+14%
|
2 651
+8%
|
2 758
+4%
|
3 258
+18%
|
3 866
+19%
|
3 842
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
312
|
312
|
312
|
416
|
416
|
416
|
416
|
416
|
416
|
416
|