Shenzhen Deren Electronic Co Ltd
SZSE:002055
Balance Sheet
Balance Sheet Decomposition
Shenzhen Deren Electronic Co Ltd
Current Assets | 4.2B |
Cash & Short-Term Investments | 683.7m |
Receivables | 2.3B |
Other Current Assets | 1.2B |
Non-Current Assets | 3.7B |
Long-Term Investments | 512.2m |
PP&E | 1.9B |
Intangibles | 1.1B |
Other Non-Current Assets | 288.8m |
Current Liabilities | 3.3B |
Accounts Payable | 1.9B |
Accrued Liabilities | 126.3m |
Short-Term Debt | 751.8m |
Other Current Liabilities | 478m |
Non-Current Liabilities | 1.8B |
Long-Term Debt | 243.9m |
Other Non-Current Liabilities | 1.6B |
Balance Sheet
Shenzhen Deren Electronic Co Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
185
|
304
|
425
|
1 028
|
1 174
|
231
|
470
|
290
|
1 747
|
1 028
|
|
Cash |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1 747
|
1 028
|
|
Cash Equivalents |
185
|
304
|
425
|
1 028
|
1 173
|
231
|
469
|
290
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
36
|
4
|
|
Total Receivables |
1 284
|
1 467
|
2 167
|
2 664
|
3 585
|
3 901
|
3 821
|
3 235
|
2 307
|
2 770
|
|
Accounts Receivables |
773
|
844
|
1 099
|
1 378
|
1 726
|
2 008
|
2 193
|
1 714
|
1 635
|
1 721
|
|
Other Receivables |
511
|
623
|
1 068
|
1 286
|
1 859
|
1 893
|
1 628
|
1 521
|
672
|
1 049
|
|
Inventory |
485
|
568
|
926
|
1 221
|
1 682
|
1 795
|
1 728
|
1 522
|
1 648
|
1 509
|
|
Other Current Assets |
54
|
42
|
94
|
87
|
361
|
760
|
639
|
553
|
391
|
283
|
|
Total Current Assets |
2 010
|
2 381
|
3 612
|
5 001
|
6 802
|
6 688
|
6 658
|
5 602
|
6 130
|
5 595
|
|
PP&E Net |
725
|
731
|
871
|
959
|
1 336
|
1 580
|
1 561
|
1 599
|
1 905
|
2 012
|
|
PP&E Gross |
725
|
731
|
871
|
959
|
1 336
|
1 580
|
1 561
|
1 599
|
1 905
|
2 012
|
|
Accumulated Depreciation |
403
|
439
|
764
|
822
|
866
|
1 053
|
1 229
|
1 289
|
1 431
|
1 593
|
|
Intangible Assets |
99
|
94
|
184
|
284
|
517
|
735
|
814
|
753
|
730
|
730
|
|
Goodwill |
46
|
46
|
413
|
414
|
518
|
518
|
443
|
433
|
357
|
334
|
|
Long-Term Investments |
40
|
64
|
185
|
210
|
212
|
407
|
432
|
769
|
515
|
373
|
|
Other Long-Term Assets |
18
|
66
|
151
|
172
|
203
|
235
|
318
|
322
|
331
|
312
|
|
Other Assets |
46
|
46
|
413
|
414
|
518
|
518
|
443
|
433
|
357
|
334
|
|
Total Assets |
2 937
N/A
|
3 382
+15%
|
5 416
+60%
|
7 039
+30%
|
9 587
+36%
|
10 163
+6%
|
10 225
+1%
|
9 477
-7%
|
9 969
+5%
|
9 355
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
451
|
511
|
985
|
1 505
|
1 928
|
1 927
|
2 295
|
1 883
|
2 080
|
2 148
|
|
Accrued Liabilities |
47
|
53
|
99
|
118
|
190
|
175
|
168
|
202
|
205
|
237
|
|
Short-Term Debt |
958
|
1 228
|
1 478
|
2 227
|
2 873
|
3 337
|
3 125
|
2 884
|
1 922
|
1 534
|
|
Current Portion of Long-Term Debt |
32
|
3
|
51
|
73
|
43
|
41
|
34
|
5
|
59
|
82
|
|
Other Current Liabilities |
55
|
76
|
415
|
409
|
579
|
553
|
387
|
290
|
119
|
231
|
|
Total Current Liabilities |
1 543
|
1 872
|
3 028
|
4 332
|
5 613
|
6 033
|
6 010
|
5 265
|
4 385
|
4 232
|
|
Long-Term Debt |
17
|
32
|
613
|
595
|
591
|
364
|
331
|
175
|
456
|
395
|
|
Minority Interest |
79
|
62
|
64
|
10
|
432
|
390
|
597
|
534
|
424
|
373
|
|
Other Liabilities |
8
|
47
|
11
|
367
|
560
|
680
|
1 382
|
1 532
|
1 604
|
1 525
|
|
Total Liabilities |
1 647
N/A
|
2 013
+22%
|
3 716
+85%
|
5 304
+43%
|
7 196
+36%
|
7 466
+4%
|
8 320
+11%
|
7 505
-10%
|
6 870
-8%
|
6 526
-5%
|
|
Equity | |||||||||||
Common Stock |
415
|
415
|
451
|
451
|
467
|
480
|
480
|
473
|
604
|
604
|
|
Retained Earnings |
471
|
549
|
612
|
650
|
816
|
1 054
|
461
|
589
|
3
|
263
|
|
Additional Paid In Capital |
405
|
407
|
634
|
634
|
1 150
|
1 294
|
1 075
|
988
|
2 456
|
2 456
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
119
|
83
|
44
|
0
|
0
|
|
Other Equity |
1
|
1
|
4
|
1
|
42
|
12
|
27
|
36
|
45
|
41
|
|
Total Equity |
1 290
N/A
|
1 369
+6%
|
1 700
+24%
|
1 735
+2%
|
2 391
+38%
|
2 697
+13%
|
1 905
-29%
|
1 971
+3%
|
3 099
+57%
|
2 830
-9%
|
|
Total Liabilities & Equity |
2 937
N/A
|
3 382
+15%
|
5 416
+60%
|
7 039
+30%
|
9 587
+36%
|
10 163
+6%
|
10 225
+1%
|
9 477
-7%
|
9 969
+5%
|
9 355
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
415
|
415
|
451
|
451
|
467
|
467
|
476
|
469
|
469
|
604
|