Keshun Waterproof Technologies Co Ltd
SZSE:300737
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Keshun Waterproof Technologies Co Ltd
SZSE:300737
|
CN |
Balance Sheet
Balance Sheet Decomposition
Keshun Waterproof Technologies Co Ltd
Keshun Waterproof Technologies Co Ltd
Balance Sheet
Keshun Waterproof Technologies 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
164
|
106
|
183
|
424
|
228
|
709
|
938
|
1 256
|
1 876
|
1 907
|
1 996
|
2 952
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 876
|
1 907
|
1 996
|
2 952
|
|
| Cash Equivalents |
164
|
106
|
183
|
424
|
228
|
709
|
938
|
1 256
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
20
|
80
|
30
|
31
|
0
|
585
|
0
|
277
|
330
|
404
|
1 448
|
267
|
|
| Total Receivables |
340
|
430
|
659
|
882
|
1 193
|
1 933
|
2 697
|
3 865
|
5 140
|
6 031
|
5 314
|
5 493
|
|
| Accounts Receivables |
189
|
257
|
377
|
533
|
920
|
1 442
|
1 880
|
2 753
|
3 814
|
5 078
|
4 546
|
4 448
|
|
| Other Receivables |
150
|
172
|
281
|
349
|
274
|
492
|
817
|
1 112
|
1 326
|
953
|
768
|
1 046
|
|
| Inventory |
77
|
116
|
102
|
149
|
220
|
303
|
585
|
340
|
404
|
554
|
442
|
502
|
|
| Other Current Assets |
10
|
6
|
30
|
33
|
172
|
276
|
279
|
352
|
483
|
597
|
616
|
705
|
|
| Total Current Assets |
610
|
738
|
1 004
|
1 519
|
1 812
|
3 806
|
4 499
|
6 090
|
8 233
|
9 493
|
9 815
|
9 919
|
|
| PP&E Net |
96
|
149
|
201
|
425
|
555
|
850
|
1 228
|
1 679
|
1 969
|
2 163
|
2 492
|
2 601
|
|
| PP&E Gross |
0
|
149
|
201
|
425
|
555
|
850
|
1 228
|
1 679
|
1 969
|
2 163
|
2 492
|
2 601
|
|
| Accumulated Depreciation |
0
|
26
|
34
|
51
|
69
|
106
|
161
|
248
|
397
|
578
|
800
|
1 038
|
|
| Intangible Assets |
23
|
48
|
63
|
65
|
114
|
121
|
139
|
147
|
144
|
288
|
175
|
276
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
16
|
23
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
53
|
89
|
|
| Long-Term Investments |
0
|
0
|
30
|
30
|
30
|
90
|
18
|
32
|
191
|
274
|
619
|
194
|
|
| Other Long-Term Assets |
19
|
11
|
25
|
25
|
34
|
58
|
109
|
199
|
234
|
320
|
612
|
942
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
16
|
23
|
|
| Total Assets |
748
N/A
|
946
+26%
|
1 323
+40%
|
2 064
+56%
|
2 546
+23%
|
4 924
+93%
|
5 993
+22%
|
8 148
+36%
|
10 789
+32%
|
12 639
+17%
|
13 781
+9%
|
14 044
+2%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
107
|
167
|
174
|
251
|
429
|
586
|
819
|
1 087
|
1 442
|
3 615
|
3 198
|
3 214
|
|
| Accrued Liabilities |
19
|
20
|
41
|
45
|
56
|
93
|
120
|
170
|
161
|
196
|
153
|
212
|
|
| Short-Term Debt |
301
|
347
|
426
|
351
|
452
|
870
|
1 275
|
1 584
|
2 582
|
1 166
|
1 515
|
1 378
|
|
| Current Portion of Long-Term Debt |
36
|
0
|
3
|
4
|
4
|
36
|
22
|
27
|
91
|
540
|
340
|
312
|
|
| Other Current Liabilities |
106
|
82
|
92
|
122
|
130
|
282
|
506
|
874
|
583
|
591
|
747
|
1 007
|
|
| Total Current Liabilities |
567
|
616
|
735
|
773
|
1 071
|
1 867
|
2 742
|
3 741
|
4 858
|
6 109
|
5 953
|
6 124
|
|
| Long-Term Debt |
0
|
0
|
18
|
22
|
18
|
126
|
74
|
211
|
867
|
756
|
2 513
|
2 751
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
15
|
33
|
39
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
81
|
85
|
|
| Other Liabilities |
6
|
8
|
10
|
11
|
13
|
19
|
29
|
43
|
97
|
142
|
167
|
151
|
|
| Total Liabilities |
574
N/A
|
624
+9%
|
763
+22%
|
806
+6%
|
1 102
+37%
|
2 014
+83%
|
2 845
+41%
|
3 996
+40%
|
5 822
+46%
|
7 023
+21%
|
8 747
+25%
|
9 150
+5%
|
|
| Equity | |||||||||||||
| Common Stock |
80
|
87
|
197
|
458
|
458
|
611
|
608
|
612
|
1 151
|
1 181
|
1 177
|
1 110
|
|
| Retained Earnings |
82
|
163
|
181
|
211
|
396
|
553
|
893
|
1 768
|
2 347
|
2 540
|
2 187
|
2 166
|
|
| Additional Paid In Capital |
13
|
73
|
182
|
589
|
589
|
1 843
|
1 831
|
1 909
|
1 681
|
2 072
|
2 014
|
1 612
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
30
|
30
|
30
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
97
|
112
|
79
|
134
|
133
|
232
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
71
|
58
|
10
|
13
|
83
|
36
|
|
| Total Equity |
175
N/A
|
322
+84%
|
560
+74%
|
1 258
+125%
|
1 443
+15%
|
2 910
+102%
|
3 149
+8%
|
4 153
+32%
|
4 968
+20%
|
5 617
+13%
|
5 034
-10%
|
4 894
-3%
|
|
| Total Liabilities & Equity |
748
N/A
|
946
+26%
|
1 323
+40%
|
2 064
+56%
|
2 546
+23%
|
4 924
+93%
|
5 993
+22%
|
8 148
+36%
|
10 789
+32%
|
12 639
+17%
|
13 781
+9%
|
14 044
+2%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
80
|
87
|
197
|
458
|
458
|
603
|
594
|
601
|
1 126
|
1 156
|
1 140
|
1 110
|
|