Shenzhen Envicool Technology Co Ltd
SZSE:002837
Balance Sheet
Balance Sheet Decomposition
Shenzhen Envicool Technology Co Ltd
Current Assets | 4.2B |
Cash & Short-Term Investments | 865.2m |
Receivables | 2.5B |
Other Current Assets | 825.9m |
Non-Current Assets | 861.9m |
PP&E | 482.7m |
Intangibles | 286.8m |
Other Non-Current Assets | 92.4m |
Current Liabilities | 2.4B |
Accounts Payable | 946.5m |
Accrued Liabilities | 195m |
Short-Term Debt | 891.9m |
Other Current Liabilities | 366.2m |
Non-Current Liabilities | 205.3m |
Long-Term Debt | 137.4m |
Other Non-Current Liabilities | 67.9m |
Balance Sheet
Shenzhen Envicool Technology 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 |
57
|
88
|
472
|
481
|
281
|
410
|
374
|
462
|
563
|
815
|
|
Cash |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
462
|
563
|
815
|
|
Cash Equivalents |
57
|
88
|
471
|
481
|
281
|
410
|
374
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
20
|
10
|
240
|
158
|
50
|
|
Total Receivables |
141
|
219
|
277
|
526
|
844
|
734
|
1 109
|
1 477
|
1 998
|
2 538
|
|
Accounts Receivables |
117
|
163
|
226
|
448
|
603
|
622
|
835
|
1 208
|
1 574
|
1 829
|
|
Other Receivables |
24
|
55
|
51
|
79
|
241
|
112
|
275
|
269
|
424
|
709
|
|
Inventory |
52
|
77
|
111
|
155
|
211
|
315
|
468
|
400
|
439
|
673
|
|
Other Current Assets |
6
|
6
|
12
|
7
|
65
|
187
|
242
|
133
|
128
|
153
|
|
Total Current Assets |
255
|
389
|
871
|
1 170
|
1 401
|
1 667
|
2 204
|
2 712
|
3 286
|
4 229
|
|
PP&E Net |
7
|
11
|
24
|
60
|
196
|
223
|
259
|
338
|
365
|
483
|
|
PP&E Gross |
7
|
11
|
24
|
60
|
196
|
223
|
259
|
338
|
365
|
483
|
|
Accumulated Depreciation |
3
|
4
|
6
|
7
|
15
|
20
|
35
|
80
|
124
|
176
|
|
Intangible Assets |
9
|
8
|
7
|
8
|
22
|
17
|
12
|
85
|
82
|
129
|
|
Goodwill |
0
|
0
|
0
|
0
|
249
|
249
|
249
|
249
|
233
|
157
|
|
Note Receivable |
0
|
0
|
0
|
0
|
258
|
150
|
15
|
8
|
5
|
3
|
|
Long-Term Investments |
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
8
|
9
|
11
|
16
|
25
|
43
|
84
|
65
|
86
|
90
|
|
Other Assets |
0
|
0
|
0
|
0
|
249
|
249
|
249
|
249
|
233
|
157
|
|
Total Assets |
284
N/A
|
422
+49%
|
918
+117%
|
1 258
+37%
|
2 151
+71%
|
2 348
+9%
|
2 822
+20%
|
3 456
+22%
|
4 056
+17%
|
5 091
+26%
|
|
Liabilities | |||||||||||
Accounts Payable |
59
|
87
|
90
|
196
|
318
|
406
|
478
|
445
|
644
|
947
|
|
Accrued Liabilities |
10
|
19
|
20
|
26
|
57
|
47
|
109
|
123
|
178
|
195
|
|
Short-Term Debt |
50
|
59
|
114
|
192
|
510
|
503
|
653
|
802
|
798
|
892
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
21
|
31
|
134
|
|
Other Current Liabilities |
11
|
28
|
77
|
72
|
151
|
118
|
92
|
121
|
141
|
232
|
|
Total Current Liabilities |
129
|
194
|
300
|
486
|
1 035
|
1 074
|
1 333
|
1 512
|
1 793
|
2 400
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
49
|
51
|
97
|
137
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
4
|
3
|
2
|
2
|
16
|
16
|
|
Minority Interest |
0
|
2
|
2
|
5
|
1
|
1
|
0
|
6
|
9
|
4
|
|
Other Liabilities |
7
|
12
|
17
|
93
|
30
|
27
|
34
|
41
|
42
|
56
|
|
Total Liabilities |
136
N/A
|
207
+52%
|
320
+54%
|
584
+83%
|
1 071
+83%
|
1 104
+3%
|
1 418
+28%
|
1 599
+13%
|
1 939
+21%
|
2 605
+34%
|
|
Equity | |||||||||||
Common Stock |
60
|
60
|
80
|
203
|
215
|
215
|
322
|
334
|
435
|
568
|
|
Retained Earnings |
81
|
149
|
221
|
282
|
378
|
502
|
635
|
782
|
1 002
|
1 263
|
|
Additional Paid In Capital |
7
|
7
|
298
|
259
|
543
|
549
|
450
|
742
|
680
|
653
|
|
Treasury Stock |
0
|
0
|
0
|
70
|
55
|
23
|
3
|
0
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Total Equity |
148
N/A
|
216
+46%
|
598
+178%
|
674
+13%
|
1 080
+60%
|
1 244
+15%
|
1 404
+13%
|
1 857
+32%
|
2 117
+14%
|
2 486
+17%
|
|
Total Liabilities & Equity |
284
N/A
|
422
+49%
|
918
+117%
|
1 258
+37%
|
2 151
+71%
|
2 348
+9%
|
2 822
+20%
|
3 456
+22%
|
4 056
+17%
|
5 091
+26%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
222
|
222
|
295
|
300
|
323
|
322
|
322
|
565
|
565
|
568
|