Shanghai Ailu Package Co Ltd
SZSE:301062
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shanghai Ailu Package Co Ltd
SZSE:301062
|
CN |
Balance Sheet
Balance Sheet Decomposition
Shanghai Ailu Package Co Ltd
Shanghai Ailu Package Co Ltd
Balance Sheet
Shanghai Ailu Package Co Ltd
| Dec-2012 | Dec-2013 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
11
|
12
|
53
|
88
|
103
|
119
|
210
|
543
|
170
|
|
| Cash |
0
|
0
|
53
|
88
|
103
|
119
|
210
|
543
|
170
|
|
| Cash Equivalents |
11
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Total Receivables |
37
|
47
|
200
|
269
|
300
|
388
|
286
|
413
|
420
|
|
| Accounts Receivables |
27
|
46
|
162
|
156
|
227
|
209
|
214
|
234
|
295
|
|
| Other Receivables |
10
|
1
|
37
|
113
|
73
|
179
|
72
|
178
|
126
|
|
| Inventory |
26
|
41
|
159
|
144
|
192
|
349
|
339
|
283
|
355
|
|
| Other Current Assets |
4
|
2
|
10
|
15
|
23
|
25
|
21
|
36
|
19
|
|
| Total Current Assets |
79
|
102
|
421
|
516
|
618
|
881
|
858
|
1 275
|
964
|
|
| PP&E Net |
109
|
121
|
434
|
534
|
626
|
707
|
799
|
1 249
|
1 744
|
|
| PP&E Gross |
0
|
0
|
434
|
534
|
626
|
707
|
799
|
1 249
|
1 744
|
|
| Accumulated Depreciation |
0
|
0
|
76
|
101
|
129
|
171
|
224
|
276
|
319
|
|
| Intangible Assets |
0
|
0
|
39
|
36
|
34
|
32
|
151
|
143
|
137
|
|
| Long-Term Investments |
0
|
0
|
34
|
11
|
11
|
12
|
53
|
54
|
55
|
|
| Other Long-Term Assets |
3
|
4
|
12
|
10
|
18
|
35
|
35
|
38
|
35
|
|
| Total Assets |
191
N/A
|
228
+19%
|
940
+312%
|
1 107
+18%
|
1 306
+18%
|
1 667
+28%
|
1 895
+14%
|
2 760
+46%
|
2 935
+6%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
10
|
24
|
48
|
90
|
111
|
139
|
74
|
112
|
200
|
|
| Accrued Liabilities |
1
|
2
|
23
|
8
|
23
|
17
|
28
|
20
|
20
|
|
| Short-Term Debt |
55
|
73
|
133
|
173
|
174
|
223
|
292
|
233
|
108
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
16
|
115
|
107
|
109
|
|
| Other Current Liabilities |
17
|
14
|
46
|
71
|
83
|
120
|
120
|
158
|
322
|
|
| Total Current Liabilities |
84
|
113
|
250
|
341
|
391
|
515
|
629
|
630
|
759
|
|
| Long-Term Debt |
0
|
0
|
23
|
79
|
117
|
104
|
138
|
899
|
622
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
|
| Minority Interest |
0
|
0
|
19
|
13
|
7
|
5
|
4
|
19
|
3
|
|
| Other Liabilities |
7
|
5
|
28
|
21
|
25
|
24
|
22
|
21
|
19
|
|
| Total Liabilities |
90
N/A
|
118
+30%
|
321
+172%
|
453
+41%
|
541
+19%
|
648
+20%
|
793
+22%
|
1 573
+98%
|
1 403
-11%
|
|
| Equity | ||||||||||
| Common Stock |
54
|
56
|
140
|
352
|
352
|
400
|
400
|
400
|
432
|
|
| Retained Earnings |
12
|
21
|
186
|
272
|
383
|
527
|
615
|
674
|
707
|
|
| Additional Paid In Capital |
35
|
33
|
269
|
32
|
32
|
90
|
90
|
90
|
386
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other Equity |
0
|
0
|
24
|
1
|
1
|
1
|
4
|
23
|
9
|
|
| Total Equity |
101
N/A
|
110
+10%
|
619
+462%
|
654
+6%
|
765
+17%
|
1 019
+33%
|
1 102
+8%
|
1 187
+8%
|
1 532
+29%
|
|
| Total Liabilities & Equity |
191
N/A
|
228
+19%
|
940
+312%
|
1 107
+18%
|
1 306
+18%
|
1 667
+28%
|
1 895
+14%
|
2 760
+46%
|
2 935
+6%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
400
|
400
|
400
|
400
|
400
|
400
|
400
|
400
|
432
|
|