Suzhou Maxwell Technologies Co Ltd
SZSE:300751
Balance Sheet
Balance Sheet Decomposition
Suzhou Maxwell Technologies Co Ltd
Current Assets | 19.5B |
Cash & Short-Term Investments | 4B |
Receivables | 3.9B |
Other Current Assets | 11.6B |
Non-Current Assets | 3.7B |
Long-Term Investments | 919.6m |
PP&E | 2.2B |
Intangibles | 270.6m |
Other Non-Current Assets | 305.3m |
Current Liabilities | 15.2B |
Accounts Payable | 3.9B |
Accrued Liabilities | 476m |
Short-Term Debt | 2B |
Other Current Liabilities | 8.9B |
Non-Current Liabilities | 889.3m |
Long-Term Debt | 815.9m |
Other Non-Current Liabilities | 73.4m |
Balance Sheet
Suzhou Maxwell Technologies Co Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
18
|
164
|
174
|
835
|
767
|
735
|
2 669
|
3 390
|
3 084
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2 669
|
3 389
|
3 084
|
|
Cash Equivalents |
18
|
164
|
174
|
835
|
767
|
735
|
0
|
1
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1 692
|
974
|
930
|
|
Total Receivables |
61
|
129
|
274
|
406
|
771
|
1 271
|
1 614
|
2 423
|
3 858
|
|
Accounts Receivables |
46
|
74
|
69
|
140
|
179
|
587
|
876
|
1 376
|
2 379
|
|
Other Receivables |
16
|
56
|
206
|
266
|
592
|
684
|
738
|
1 048
|
1 480
|
|
Inventory |
65
|
287
|
579
|
1 282
|
2 066
|
2 098
|
2 808
|
5 330
|
10 781
|
|
Other Current Assets |
20
|
9
|
40
|
91
|
115
|
109
|
229
|
743
|
850
|
|
Total Current Assets |
163
|
588
|
1 067
|
2 613
|
3 719
|
4 212
|
9 012
|
12 860
|
19 503
|
|
PP&E Net |
5
|
13
|
33
|
81
|
219
|
317
|
423
|
726
|
2 218
|
|
PP&E Gross |
5
|
13
|
33
|
81
|
219
|
317
|
423
|
726
|
2 218
|
|
Accumulated Depreciation |
3
|
4
|
6
|
9
|
12
|
25
|
57
|
102
|
183
|
|
Intangible Assets |
6
|
15
|
15
|
16
|
16
|
39
|
39
|
188
|
271
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
4
|
133
|
419
|
920
|
|
Other Long-Term Assets |
7
|
8
|
7
|
8
|
51
|
79
|
169
|
336
|
305
|
|
Total Assets |
181
N/A
|
624
+245%
|
1 122
+80%
|
2 718
+142%
|
4 005
+47%
|
4 652
+16%
|
9 776
+110%
|
14 529
+49%
|
23 217
+60%
|
|
Liabilities | ||||||||||
Accounts Payable |
47
|
68
|
180
|
373
|
544
|
723
|
659
|
1 582
|
3 851
|
|
Accrued Liabilities |
11
|
24
|
11
|
17
|
42
|
128
|
166
|
321
|
476
|
|
Short-Term Debt |
15
|
68
|
163
|
279
|
612
|
272
|
536
|
1 615
|
2 006
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
9
|
9
|
29
|
177
|
|
Other Current Liabilities |
34
|
250
|
445
|
898
|
1 445
|
1 663
|
2 513
|
4 377
|
8 698
|
|
Total Current Liabilities |
106
|
409
|
800
|
1 567
|
2 642
|
2 794
|
3 884
|
7 923
|
15 208
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
91
|
10
|
84
|
816
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
|
Minority Interest |
0
|
0
|
1
|
0
|
4
|
11
|
27
|
23
|
62
|
|
Other Liabilities |
2
|
11
|
12
|
10
|
7
|
31
|
37
|
90
|
132
|
|
Total Liabilities |
109
N/A
|
419
+287%
|
811
+93%
|
1 577
+94%
|
2 646
+68%
|
2 906
+10%
|
3 904
+34%
|
8 077
+107%
|
16 097
+99%
|
|
Equity | ||||||||||
Common Stock |
26
|
39
|
39
|
52
|
52
|
52
|
108
|
174
|
279
|
|
Retained Earnings |
23
|
102
|
208
|
379
|
590
|
927
|
1 483
|
2 183
|
2 836
|
|
Additional Paid In Capital |
24
|
64
|
64
|
711
|
717
|
768
|
4 280
|
4 257
|
4 166
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
163
|
|
Total Equity |
73
N/A
|
205
+181%
|
311
+52%
|
1 141
+268%
|
1 359
+19%
|
1 746
+29%
|
5 872
+236%
|
6 452
+10%
|
7 119
+10%
|
|
Total Liabilities & Equity |
181
N/A
|
624
+245%
|
1 122
+80%
|
2 718
+142%
|
4 005
+47%
|
4 652
+16%
|
9 776
+110%
|
14 529
+49%
|
23 217
+60%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
46
|
70
|
70
|
94
|
94
|
94
|
277
|
278
|
278
|