Zhejiang Xinhua Chemical Co Ltd
SSE:603867
Balance Sheet
Balance Sheet Decomposition
Zhejiang Xinhua Chemical Co Ltd
Zhejiang Xinhua Chemical Co Ltd
Balance Sheet
Zhejiang Xinhua Chemical Co Ltd
| 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 |
87
|
96
|
137
|
232
|
309
|
337
|
321
|
409
|
681
|
730
|
742
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
409
|
679
|
730
|
740
|
|
| Cash Equivalents |
87
|
95
|
137
|
232
|
309
|
337
|
321
|
0
|
2
|
0
|
2
|
|
| Short-Term Investments |
23
|
38
|
0
|
0
|
0
|
467
|
443
|
195
|
239
|
0
|
0
|
|
| Total Receivables |
311
|
274
|
332
|
370
|
318
|
254
|
441
|
609
|
703
|
703
|
839
|
|
| Accounts Receivables |
151
|
160
|
189
|
205
|
186
|
115
|
217
|
230
|
245
|
279
|
404
|
|
| Other Receivables |
160
|
114
|
143
|
165
|
132
|
138
|
224
|
379
|
458
|
423
|
434
|
|
| Inventory |
162
|
162
|
183
|
227
|
257
|
244
|
248
|
317
|
302
|
310
|
344
|
|
| Other Current Assets |
39
|
22
|
33
|
26
|
19
|
35
|
67
|
47
|
41
|
34
|
44
|
|
| Total Current Assets |
622
|
592
|
685
|
855
|
903
|
1 337
|
1 521
|
1 578
|
1 966
|
1 776
|
1 968
|
|
| PP&E Net |
521
|
518
|
553
|
572
|
696
|
723
|
851
|
1 074
|
1 616
|
1 975
|
2 121
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
696
|
723
|
851
|
1 074
|
1 616
|
1 975
|
2 121
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
541
|
611
|
682
|
627
|
692
|
776
|
893
|
|
| Intangible Assets |
98
|
108
|
111
|
120
|
117
|
126
|
156
|
152
|
141
|
142
|
152
|
|
| Long-Term Investments |
3
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
3
|
69
|
103
|
|
| Other Long-Term Assets |
8
|
8
|
7
|
8
|
8
|
9
|
10
|
6
|
7
|
8
|
4
|
|
| Total Assets |
1 251
N/A
|
1 227
-2%
|
1 356
+11%
|
1 556
+15%
|
1 725
+11%
|
2 196
+27%
|
2 539
+16%
|
2 813
+11%
|
3 733
+33%
|
3 971
+6%
|
4 348
+10%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
106
|
94
|
133
|
178
|
215
|
162
|
205
|
238
|
665
|
587
|
690
|
|
| Accrued Liabilities |
13
|
22
|
23
|
31
|
30
|
22
|
31
|
36
|
36
|
41
|
44
|
|
| Short-Term Debt |
491
|
442
|
467
|
479
|
484
|
469
|
521
|
530
|
140
|
48
|
68
|
|
| Current Portion of Long-Term Debt |
65
|
15
|
25
|
10
|
11
|
15
|
19
|
0
|
0
|
0
|
27
|
|
| Other Current Liabilities |
29
|
38
|
41
|
41
|
35
|
26
|
52
|
76
|
44
|
63
|
82
|
|
| Total Current Liabilities |
704
|
611
|
690
|
739
|
774
|
694
|
828
|
880
|
885
|
739
|
911
|
|
| Long-Term Debt |
15
|
25
|
10
|
75
|
45
|
30
|
11
|
26
|
615
|
765
|
784
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
18
|
23
|
25
|
23
|
25
|
6
|
|
| Minority Interest |
53
|
66
|
70
|
64
|
77
|
78
|
95
|
99
|
142
|
197
|
266
|
|
| Other Liabilities |
94
|
79
|
63
|
45
|
36
|
32
|
87
|
129
|
32
|
39
|
54
|
|
| Total Liabilities |
866
N/A
|
781
-10%
|
832
+6%
|
923
+11%
|
935
+1%
|
852
-9%
|
1 044
+23%
|
1 158
+11%
|
1 696
+46%
|
1 766
+4%
|
2 021
+14%
|
|
| Equity | ||||||||||||
| Common Stock |
105
|
105
|
105
|
105
|
105
|
140
|
141
|
141
|
185
|
186
|
188
|
|
| Retained Earnings |
232
|
293
|
375
|
485
|
643
|
705
|
856
|
990
|
1 246
|
1 395
|
1 543
|
|
| Additional Paid In Capital |
48
|
48
|
44
|
43
|
42
|
498
|
510
|
530
|
508
|
525
|
566
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
6
|
0
|
0
|
60
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
99
|
91
|
|
| Total Equity |
386
N/A
|
446
+16%
|
524
+18%
|
633
+21%
|
790
+25%
|
1 343
+70%
|
1 494
+11%
|
1 655
+11%
|
2 037
+23%
|
2 205
+8%
|
2 327
+6%
|
|
| Total Liabilities & Equity |
1 251
N/A
|
1 227
-2%
|
1 356
+11%
|
1 556
+15%
|
1 725
+11%
|
2 196
+27%
|
2 539
+16%
|
2 813
+11%
|
3 733
+33%
|
3 971
+6%
|
4 348
+10%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
105
|
105
|
105
|
105
|
105
|
140
|
129
|
183
|
185
|
186
|
188
|
|