Jinhui Liquor Co Ltd
SSE:603919
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Jinhui Liquor Co Ltd
SSE:603919
|
CN |
Balance Sheet
Balance Sheet Decomposition
Jinhui Liquor Co Ltd
Jinhui Liquor Co Ltd
Balance Sheet
Jinhui Liquor Co Ltd
| Dec-2013 | Dec-2014 | 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 |
224
|
223
|
324
|
478
|
370
|
216
|
502
|
560
|
667
|
810
|
1 042
|
869
|
990
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
666
|
808
|
1 031
|
854
|
986
|
|
| Cash Equivalents |
224
|
223
|
324
|
478
|
370
|
216
|
502
|
560
|
0
|
2
|
11
|
15
|
5
|
|
| Total Receivables |
11
|
13
|
10
|
16
|
23
|
50
|
51
|
15
|
28
|
30
|
50
|
136
|
83
|
|
| Accounts Receivables |
10
|
11
|
9
|
10
|
11
|
11
|
14
|
8
|
9
|
6
|
7
|
15
|
7
|
|
| Other Receivables |
1
|
2
|
1
|
6
|
12
|
39
|
37
|
7
|
19
|
24
|
42
|
121
|
75
|
|
| Inventory |
262
|
276
|
314
|
382
|
469
|
734
|
848
|
1 137
|
1 327
|
1 512
|
1 620
|
1 690
|
2 002
|
|
| Other Current Assets |
5
|
2
|
3
|
103
|
2
|
9
|
15
|
37
|
17
|
33
|
27
|
21
|
8
|
|
| Total Current Assets |
503
|
514
|
652
|
979
|
863
|
1 009
|
1 416
|
1 748
|
2 039
|
2 386
|
2 739
|
2 716
|
3 083
|
|
| PP&E Net |
519
|
862
|
1 023
|
1 108
|
1 290
|
1 511
|
1 575
|
1 572
|
1 517
|
1 470
|
1 388
|
1 614
|
1 763
|
|
| PP&E Gross |
519
|
862
|
1 023
|
1 108
|
1 290
|
1 511
|
1 575
|
1 572
|
1 517
|
1 470
|
1 388
|
1 614
|
1 763
|
|
| Accumulated Depreciation |
82
|
118
|
150
|
193
|
251
|
309
|
379
|
464
|
561
|
667
|
772
|
867
|
969
|
|
| Intangible Assets |
180
|
177
|
172
|
168
|
173
|
170
|
167
|
187
|
183
|
199
|
213
|
216
|
355
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
1
|
|
| Other Long-Term Assets |
6
|
5
|
7
|
3
|
7
|
10
|
21
|
23
|
33
|
39
|
62
|
56
|
74
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Total Assets |
1 207
N/A
|
1 558
+29%
|
1 853
+19%
|
2 258
+22%
|
2 333
+3%
|
2 701
+16%
|
3 178
+18%
|
3 532
+11%
|
3 773
+7%
|
4 095
+9%
|
4 402
+7%
|
4 605
+5%
|
5 277
+15%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
99
|
108
|
99
|
102
|
158
|
197
|
170
|
209
|
120
|
144
|
175
|
206
|
236
|
|
| Accrued Liabilities |
20
|
47
|
51
|
55
|
61
|
64
|
93
|
192
|
150
|
156
|
169
|
228
|
239
|
|
| Short-Term Debt |
20
|
0
|
0
|
12
|
20
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
169
|
|
| Current Portion of Long-Term Debt |
241
|
147
|
467
|
15
|
12
|
12
|
45
|
12
|
17
|
21
|
20
|
18
|
36
|
|
| Other Current Liabilities |
177
|
195
|
283
|
426
|
248
|
227
|
307
|
292
|
464
|
584
|
665
|
749
|
951
|
|
| Total Current Liabilities |
557
|
497
|
900
|
611
|
499
|
499
|
614
|
715
|
751
|
905
|
1 029
|
1 201
|
1 631
|
|
| Long-Term Debt |
100
|
418
|
183
|
0
|
3
|
193
|
0
|
0
|
8
|
11
|
10
|
22
|
162
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
7
|
15
|
22
|
22
|
16
|
19
|
26
|
36
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
11
|
28
|
|
| Other Liabilities |
3
|
3
|
3
|
6
|
4
|
3
|
8
|
16
|
10
|
11
|
22
|
41
|
47
|
|
| Total Liabilities |
659
N/A
|
918
+39%
|
1 085
+18%
|
617
-43%
|
506
-18%
|
702
+39%
|
637
-9%
|
754
+18%
|
792
+5%
|
945
+19%
|
1 076
+14%
|
1 280
+19%
|
1 847
+44%
|
|
| Equity | ||||||||||||||
| Common Stock |
210
|
210
|
210
|
280
|
364
|
364
|
390
|
507
|
507
|
507
|
507
|
507
|
507
|
|
| Retained Earnings |
240
|
333
|
461
|
624
|
809
|
981
|
1 163
|
1 400
|
1 603
|
1 772
|
1 948
|
2 139
|
2 245
|
|
| Additional Paid In Capital |
98
|
98
|
98
|
738
|
654
|
654
|
988
|
871
|
871
|
871
|
871
|
871
|
871
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
193
|
|
| Total Equity |
548
N/A
|
640
+17%
|
768
+20%
|
1 642
+114%
|
1 827
+11%
|
1 999
+9%
|
2 541
+27%
|
2 778
+9%
|
2 981
+7%
|
3 150
+6%
|
3 326
+6%
|
3 324
0%
|
3 430
+3%
|
|
| Total Liabilities & Equity |
1 207
N/A
|
1 558
+29%
|
1 853
+19%
|
2 258
+22%
|
2 333
+3%
|
2 701
+16%
|
3 178
+18%
|
3 532
+11%
|
3 773
+7%
|
4 095
+9%
|
4 402
+7%
|
4 605
+5%
|
5 277
+15%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
355
|
355
|
355
|
473
|
473
|
473
|
507
|
507
|
507
|
507
|
507
|
497
|
497
|
|