Shandong Keyuan Pharmaceutical Co Ltd
SZSE:301281
Balance Sheet
Balance Sheet Decomposition
Shandong Keyuan Pharmaceutical Co Ltd
Shandong Keyuan Pharmaceutical Co Ltd
Balance Sheet
Shandong Keyuan Pharmaceutical Co Ltd
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
37
|
65
|
149
|
324
|
92
|
|
| Cash |
37
|
65
|
0
|
324
|
92
|
|
| Cash Equivalents |
0
|
0
|
149
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
361
|
254
|
|
| Total Receivables |
67
|
46
|
57
|
78
|
126
|
|
| Accounts Receivables |
18
|
22
|
37
|
43
|
54
|
|
| Other Receivables |
49
|
24
|
20
|
35
|
73
|
|
| Inventory |
71
|
86
|
68
|
108
|
129
|
|
| Other Current Assets |
2
|
6
|
8
|
8
|
89
|
|
| Total Current Assets |
177
|
203
|
282
|
879
|
691
|
|
| PP&E Net |
221
|
299
|
317
|
357
|
557
|
|
| PP&E Gross |
221
|
299
|
317
|
357
|
557
|
|
| Accumulated Depreciation |
151
|
174
|
196
|
228
|
266
|
|
| Intangible Assets |
55
|
52
|
49
|
46
|
109
|
|
| Goodwill |
0
|
0
|
0
|
0
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
184
|
190
|
|
| Other Long-Term Assets |
6
|
6
|
4
|
4
|
4
|
|
| Other Assets |
0
|
0
|
0
|
0
|
2
|
|
| Total Assets |
459
N/A
|
560
+22%
|
652
+16%
|
1 470
+126%
|
1 552
+6%
|
|
| Liabilities | ||||||
| Accounts Payable |
29
|
61
|
55
|
50
|
42
|
|
| Accrued Liabilities |
12
|
24
|
30
|
40
|
45
|
|
| Short-Term Debt |
34
|
14
|
16
|
13
|
8
|
|
| Other Current Liabilities |
24
|
12
|
7
|
7
|
25
|
|
| Total Current Liabilities |
100
|
111
|
108
|
111
|
120
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
46
|
|
| Deferred Income Tax |
7
|
8
|
15
|
17
|
18
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
10
|
10
|
9
|
11
|
10
|
|
| Total Liabilities |
117
N/A
|
129
+10%
|
132
+3%
|
139
+5%
|
194
+39%
|
|
| Equity | ||||||
| Common Stock |
58
|
58
|
58
|
108
|
108
|
|
| Retained Earnings |
97
|
178
|
266
|
313
|
343
|
|
| Additional Paid In Capital |
186
|
195
|
195
|
910
|
908
|
|
| Total Equity |
342
N/A
|
431
+26%
|
520
+21%
|
1 331
+156%
|
1 359
+2%
|
|
| Total Liabilities & Equity |
459
N/A
|
560
+22%
|
652
+16%
|
1 470
+126%
|
1 552
+6%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
108
|
108
|
108
|
108
|
108
|
|