EIT Environmental Development Group Co Ltd
SZSE:300815
Balance Sheet
Balance Sheet Decomposition
EIT Environmental Development Group Co Ltd
Current Assets | 5.1B |
Cash & Short-Term Investments | 1.1B |
Receivables | 3.8B |
Other Current Assets | 144.5m |
Non-Current Assets | 2.2B |
Long-Term Investments | 87.6m |
PP&E | 1.2B |
Intangibles | 444.3m |
Other Non-Current Assets | 478.9m |
Current Liabilities | 2.7B |
Accounts Payable | 805.9m |
Accrued Liabilities | 529.4m |
Short-Term Debt | 940.8m |
Other Current Liabilities | 423.8m |
Non-Current Liabilities | 1B |
Long-Term Debt | 314.7m |
Other Non-Current Liabilities | 705m |
Balance Sheet
EIT Environmental Development Group Co Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
184
|
131
|
355
|
521
|
1 292
|
1 146
|
1 012
|
1 113
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
1 146
|
1 012
|
1 113
|
|
Cash Equivalents |
183
|
131
|
355
|
521
|
1 292
|
0
|
0
|
0
|
|
Total Receivables |
338
|
533
|
803
|
938
|
1 467
|
1 916
|
2 755
|
3 843
|
|
Accounts Receivables |
271
|
415
|
629
|
758
|
1 124
|
1 592
|
2 341
|
3 318
|
|
Other Receivables |
67
|
119
|
173
|
180
|
343
|
323
|
414
|
524
|
|
Inventory |
1
|
2
|
7
|
5
|
9
|
16
|
44
|
40
|
|
Other Current Assets |
23
|
34
|
49
|
106
|
97
|
94
|
89
|
105
|
|
Total Current Assets |
546
|
700
|
1 214
|
1 569
|
2 865
|
3 171
|
3 900
|
5 100
|
|
PP&E Net |
154
|
266
|
420
|
603
|
749
|
1 005
|
1 077
|
1 231
|
|
PP&E Gross |
154
|
266
|
420
|
603
|
749
|
1 005
|
1 077
|
1 231
|
|
Accumulated Depreciation |
64
|
88
|
150
|
248
|
364
|
539
|
743
|
1 032
|
|
Intangible Assets |
95
|
312
|
353
|
322
|
319
|
283
|
251
|
218
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
48
|
152
|
226
|
|
Note Receivable |
0
|
0
|
113
|
113
|
137
|
166
|
149
|
241
|
|
Long-Term Investments |
2
|
2
|
0
|
31
|
324
|
383
|
390
|
88
|
|
Other Long-Term Assets |
2
|
7
|
21
|
19
|
154
|
166
|
198
|
238
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
48
|
152
|
226
|
|
Total Assets |
799
N/A
|
1 287
+61%
|
2 121
+65%
|
2 656
+25%
|
4 548
+71%
|
5 222
+15%
|
6 119
+17%
|
7 341
+20%
|
|
Liabilities | |||||||||
Accounts Payable |
70
|
122
|
234
|
247
|
371
|
445
|
573
|
806
|
|
Accrued Liabilities |
124
|
163
|
187
|
232
|
298
|
375
|
442
|
529
|
|
Short-Term Debt |
151
|
203
|
523
|
575
|
624
|
524
|
731
|
941
|
|
Current Portion of Long-Term Debt |
5
|
35
|
78
|
126
|
8
|
84
|
151
|
221
|
|
Other Current Liabilities |
26
|
45
|
76
|
81
|
192
|
132
|
140
|
203
|
|
Total Current Liabilities |
374
|
569
|
1 098
|
1 261
|
1 492
|
1 559
|
2 037
|
2 700
|
|
Long-Term Debt |
15
|
9
|
78
|
105
|
132
|
340
|
203
|
315
|
|
Deferred Income Tax |
0
|
0
|
0
|
12
|
22
|
23
|
20
|
26
|
|
Minority Interest |
17
|
56
|
60
|
85
|
145
|
212
|
333
|
436
|
|
Other Liabilities |
47
|
155
|
204
|
198
|
198
|
208
|
218
|
243
|
|
Total Liabilities |
453
N/A
|
788
+74%
|
1 439
+83%
|
1 661
+15%
|
1 989
+20%
|
2 342
+18%
|
2 811
+20%
|
3 720
+32%
|
|
Equity | |||||||||
Common Stock |
104
|
104
|
104
|
104
|
138
|
277
|
332
|
399
|
|
Retained Earnings |
213
|
368
|
550
|
863
|
1 463
|
1 780
|
2 204
|
2 525
|
|
Additional Paid In Capital |
28
|
28
|
28
|
28
|
958
|
824
|
772
|
698
|
|
Total Equity |
346
N/A
|
500
+45%
|
682
+36%
|
995
+46%
|
2 559
+157%
|
2 881
+13%
|
3 308
+15%
|
3 622
+9%
|
|
Total Liabilities & Equity |
799
N/A
|
1 287
+61%
|
2 121
+65%
|
2 656
+25%
|
4 548
+71%
|
5 222
+15%
|
6 119
+17%
|
7 341
+20%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
208
|
208
|
208
|
208
|
277
|
399
|
399
|
399
|