China Environmental Resources Group Ltd
HKEX:1130
Balance Sheet
Balance Sheet Decomposition
China Environmental Resources Group Ltd
China Environmental Resources Group Ltd
Balance Sheet
China Environmental Resources Group Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
22
|
10
|
18
|
41
|
5
|
20
|
28
|
10
|
18
|
4
|
1
|
30
|
64
|
58
|
81
|
13
|
13
|
6
|
3
|
19
|
6
|
6
|
23
|
2
|
|
| Cash |
22
|
10
|
18
|
41
|
5
|
20
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
13
|
13
|
6
|
3
|
0
|
6
|
6
|
23
|
2
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
18
|
4
|
1
|
30
|
64
|
58
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
44
|
5
|
1
|
1
|
5
|
2
|
1
|
1
|
1
|
5
|
0
|
|
| Total Receivables |
17
|
21
|
40
|
32
|
55
|
73
|
43
|
46
|
101
|
22
|
33
|
3
|
5
|
5
|
35
|
55
|
47
|
59
|
54
|
44
|
37
|
24
|
28
|
32
|
|
| Accounts Receivables |
17
|
21
|
40
|
32
|
55
|
59
|
33
|
46
|
101
|
20
|
33
|
3
|
5
|
0
|
22
|
29
|
21
|
40
|
39
|
32
|
25
|
17
|
20
|
24
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
14
|
9
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
13
|
26
|
26
|
19
|
15
|
12
|
12
|
7
|
8
|
8
|
|
| Inventory |
12
|
16
|
16
|
27
|
16
|
28
|
62
|
9
|
12
|
2
|
0
|
0
|
0
|
0
|
9
|
13
|
40
|
23
|
23
|
25
|
30
|
33
|
30
|
22
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
22
|
6
|
79
|
70
|
70
|
51
|
37
|
40
|
41
|
32
|
98
|
86
|
33
|
|
| Total Current Assets |
51
|
47
|
74
|
101
|
76
|
121
|
133
|
64
|
150
|
27
|
34
|
55
|
79
|
185
|
200
|
152
|
152
|
130
|
121
|
130
|
107
|
162
|
170
|
89
|
|
| PP&E Net |
76
|
73
|
69
|
61
|
62
|
61
|
56
|
678
|
815
|
937
|
782
|
753
|
713
|
636
|
553
|
510
|
363
|
273
|
287
|
294
|
308
|
237
|
197
|
193
|
|
| PP&E Gross |
76
|
73
|
69
|
61
|
62
|
61
|
56
|
678
|
815
|
937
|
782
|
753
|
713
|
636
|
0
|
0
|
363
|
273
|
287
|
294
|
308
|
237
|
197
|
193
|
|
| Accumulated Depreciation |
55
|
70
|
77
|
64
|
71
|
48
|
10
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
0
|
0
|
9
|
12
|
14
|
14
|
15
|
6
|
5
|
2
|
|
| Intangible Assets |
3
|
3
|
3
|
4
|
0
|
0
|
0
|
145
|
297
|
214
|
131
|
121
|
129
|
123
|
110
|
104
|
126
|
99
|
91
|
90
|
81
|
71
|
66
|
62
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
0
|
0
|
37
|
38
|
37
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
134
|
268
|
278
|
277
|
259
|
285
|
284
|
211
|
190
|
226
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
34
|
0
|
150
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
131
N/A
|
123
-6%
|
148
+21%
|
165
+12%
|
138
-16%
|
183
+32%
|
189
+3%
|
887
+370%
|
1 298
+46%
|
1 288
-1%
|
980
-24%
|
928
-5%
|
1 071
+15%
|
986
-8%
|
999
+1%
|
1 035
+4%
|
920
-11%
|
786
-15%
|
762
-3%
|
800
+5%
|
781
-2%
|
719
-8%
|
661
-8%
|
608
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
42
|
48
|
49
|
51
|
16
|
10
|
17
|
26
|
6
|
0
|
0
|
0
|
0
|
8
|
9
|
17
|
1
|
2
|
4
|
10
|
9
|
11
|
6
|
7
|
|
| Short-Term Debt |
19
|
2
|
10
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
4
|
72
|
68
|
74
|
85
|
68
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
40
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
11
|
2
|
1
|
3
|
3
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
15
|
35
|
73
|
54
|
134
|
92
|
78
|
20
|
16
|
8
|
8
|
3
|
24
|
27
|
35
|
33
|
29
|
33
|
37
|
40
|
|
| Total Current Liabilities |
61
|
50
|
59
|
60
|
31
|
86
|
97
|
86
|
140
|
92
|
79
|
20
|
16
|
16
|
17
|
21
|
24
|
51
|
73
|
125
|
109
|
119
|
131
|
118
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
6
|
0
|
0
|
125
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
28
|
27
|
48
|
48
|
48
|
46
|
|
| Deferred Income Tax |
0
|
0
|
0
|
2
|
2
|
2
|
6
|
205
|
272
|
275
|
208
|
198
|
211
|
194
|
164
|
152
|
113
|
89
|
83
|
88
|
87
|
75
|
64
|
63
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
0
|
0
|
0
|
0
|
0
|
13
|
12
|
13
|
13
|
11
|
12
|
13
|
9
|
7
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
61
N/A
|
50
-18%
|
59
+16%
|
62
+5%
|
39
-37%
|
87
+126%
|
103
+18%
|
416
+305%
|
487
+17%
|
382
-22%
|
291
-24%
|
218
-25%
|
227
+4%
|
210
-8%
|
181
-14%
|
215
+19%
|
149
-31%
|
153
+2%
|
197
+29%
|
251
+27%
|
256
+2%
|
256
0%
|
251
-2%
|
234
-7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
10
|
10
|
11
|
13
|
13
|
16
|
20
|
62
|
88
|
109
|
128
|
4
|
19
|
19
|
34
|
34
|
41
|
41
|
41
|
41
|
41
|
41
|
49
|
49
|
|
| Retained Earnings |
60
|
63
|
46
|
40
|
45
|
80
|
121
|
12
|
50
|
7
|
257
|
157
|
226
|
294
|
784
|
786
|
552
|
674
|
714
|
760
|
777
|
814
|
881
|
922
|
|
| Additional Paid In Capital |
0
|
0
|
122
|
129
|
129
|
154
|
174
|
409
|
624
|
747
|
759
|
771
|
970
|
970
|
0
|
0
|
1 211
|
1 211
|
1 211
|
1 211
|
1 211
|
1 211
|
1 218
|
1 218
|
|
| Other Equity |
0
|
0
|
2
|
2
|
3
|
6
|
14
|
11
|
49
|
56
|
58
|
94
|
81
|
81
|
0
|
0
|
71
|
56
|
28
|
58
|
50
|
25
|
24
|
29
|
|
| Total Equity |
70
N/A
|
72
+4%
|
90
+24%
|
104
+16%
|
100
-4%
|
95
-4%
|
86
-10%
|
471
+448%
|
811
+72%
|
906
+12%
|
689
-24%
|
711
+3%
|
844
+19%
|
776
-8%
|
818
+5%
|
820
+0%
|
771
-6%
|
633
-18%
|
565
-11%
|
549
-3%
|
524
-5%
|
463
-12%
|
410
-11%
|
374
-9%
|
|
| Total Liabilities & Equity |
131
N/A
|
123
-6%
|
148
+21%
|
165
+12%
|
138
-16%
|
183
+32%
|
189
+3%
|
887
+370%
|
1 298
+46%
|
1 288
-1%
|
980
-24%
|
928
-5%
|
1 071
+15%
|
986
-8%
|
999
+1%
|
1 035
+4%
|
920
-11%
|
786
-15%
|
762
-3%
|
800
+5%
|
781
-2%
|
719
-8%
|
661
-8%
|
608
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
18
|
21
|
24
|
24
|
30
|
36
|
114
|
159
|
198
|
234
|
341
|
1 096
|
1 096
|
1 697
|
1 697
|
2 037
|
2 037
|
2 037
|
2 037
|
407
|
407
|
489
|
489
|
|