China Lesso Group Holdings Ltd
HKEX:2128
Balance Sheet
Balance Sheet Decomposition
China Lesso Group Holdings Ltd
China Lesso Group Holdings Ltd
Balance Sheet
China Lesso Group Holdings Ltd
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
187
|
136
|
362
|
1 091
|
1 375
|
1 587
|
1 468
|
2 531
|
3 256
|
3 070
|
3 678
|
5 394
|
6 362
|
6 442
|
6 174
|
5 735
|
6 612
|
6 675
|
|
| Cash |
0
|
0
|
362
|
1 091
|
1 375
|
1 587
|
1 468
|
926
|
2 885
|
2 832
|
3 575
|
5 385
|
5 908
|
6 201
|
5 438
|
5 162
|
6 553
|
6 643
|
|
| Cash Equivalents |
187
|
136
|
0
|
0
|
0
|
0
|
0
|
1 605
|
370
|
239
|
103
|
8
|
455
|
241
|
736
|
573
|
59
|
32
|
|
| Short-Term Investments |
0
|
0
|
0
|
409
|
740
|
10
|
69
|
0
|
0
|
0
|
0
|
48
|
8
|
25
|
823
|
683
|
16
|
5
|
|
| Total Receivables |
265
|
239
|
508
|
723
|
805
|
1 152
|
1 250
|
1 496
|
1 643
|
2 280
|
3 343
|
3 698
|
4 485
|
5 778
|
6 858
|
7 550
|
6 440
|
5 754
|
|
| Accounts Receivables |
255
|
220
|
461
|
671
|
716
|
766
|
820
|
1 087
|
1 398
|
1 517
|
2 025
|
2 707
|
3 539
|
4 320
|
3 792
|
5 191
|
4 677
|
4 174
|
|
| Other Receivables |
10
|
19
|
47
|
52
|
89
|
386
|
430
|
408
|
245
|
763
|
1 318
|
991
|
947
|
1 458
|
3 066
|
2 359
|
1 763
|
1 580
|
|
| Inventory |
451
|
584
|
744
|
1 139
|
1 294
|
1 766
|
2 434
|
2 210
|
2 207
|
2 747
|
3 228
|
3 521
|
3 966
|
5 127
|
6 881
|
6 500
|
6 611
|
6 307
|
|
| Other Current Assets |
309
|
222
|
342
|
252
|
292
|
598
|
1 177
|
963
|
1 127
|
1 961
|
1 900
|
2 223
|
2 909
|
2 296
|
3 616
|
3 525
|
2 591
|
2 403
|
|
| Total Current Assets |
1 212
|
1 181
|
1 956
|
3 615
|
4 507
|
5 113
|
6 399
|
7 315
|
8 232
|
10 059
|
12 148
|
14 883
|
17 731
|
19 669
|
24 352
|
23 993
|
20 814
|
19 715
|
|
| PP&E Net |
603
|
769
|
1 329
|
1 761
|
2 762
|
3 418
|
4 622
|
5 993
|
6 757
|
7 172
|
8 181
|
9 210
|
11 894
|
13 535
|
15 754
|
18 343
|
19 848
|
18 797
|
|
| PP&E Gross |
603
|
769
|
1 329
|
1 761
|
2 762
|
0
|
4 622
|
5 993
|
6 757
|
7 172
|
8 181
|
9 210
|
11 894
|
13 535
|
15 754
|
18 343
|
19 848
|
18 797
|
|
| Accumulated Depreciation |
96
|
141
|
202
|
316
|
481
|
0
|
1 029
|
1 417
|
1 857
|
2 387
|
2 928
|
3 563
|
4 237
|
5 035
|
6 010
|
7 431
|
8 555
|
9 114
|
|
| Intangible Assets |
0
|
1
|
1
|
2
|
3
|
10
|
34
|
35
|
36
|
184
|
172
|
258
|
336
|
381
|
548
|
439
|
409
|
326
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
85
|
363
|
399
|
381
|
496
|
542
|
540
|
467
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
229
|
254
|
136
|
290
|
289
|
1 774
|
1 733
|
1 703
|
|
| Long-Term Investments |
121
|
0
|
0
|
0
|
161
|
284
|
237
|
76
|
436
|
3 268
|
5 671
|
7 888
|
10 153
|
12 061
|
12 473
|
13 341
|
16 026
|
16 648
|
|
| Other Long-Term Assets |
113
|
178
|
213
|
251
|
358
|
958
|
1 006
|
1 101
|
1 188
|
1 373
|
1 487
|
1 780
|
137
|
210
|
572
|
572
|
661
|
672
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
85
|
363
|
399
|
381
|
496
|
542
|
540
|
467
|
|
| Total Assets |
2 048
N/A
|
2 129
+4%
|
3 499
+64%
|
5 629
+61%
|
7 792
+38%
|
9 783
+26%
|
12 298
+26%
|
14 520
+18%
|
16 649
+15%
|
22 195
+33%
|
27 974
+26%
|
34 636
+24%
|
40 785
+18%
|
46 528
+14%
|
54 483
+17%
|
59 004
+8%
|
60 031
+2%
|
58 329
-3%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
233
|
266
|
248
|
243
|
191
|
512
|
861
|
973
|
1 682
|
3 603
|
3 021
|
4 277
|
5 830
|
5 678
|
7 546
|
8 036
|
8 369
|
8 685
|
|
| Accrued Liabilities |
15
|
33
|
61
|
48
|
82
|
112
|
139
|
148
|
144
|
140
|
190
|
194
|
363
|
456
|
627
|
545
|
527
|
518
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
989
|
2 110
|
2 699
|
5 801
|
5 842
|
7 081
|
6 569
|
6 929
|
6 708
|
5 097
|
|
| Current Portion of Long-Term Debt |
511
|
417
|
428
|
630
|
70
|
596
|
1 080
|
1 159
|
76
|
2 142
|
178
|
344
|
5 659
|
337
|
1 413
|
437
|
4 114
|
3 523
|
|
| Other Current Liabilities |
952
|
926
|
778
|
487
|
690
|
819
|
1 217
|
1 530
|
1 486
|
1 726
|
1 986
|
2 489
|
2 834
|
2 506
|
4 709
|
5 501
|
4 794
|
3 759
|
|
| Total Current Liabilities |
1 711
|
1 642
|
1 515
|
1 408
|
1 033
|
2 039
|
3 298
|
3 810
|
4 378
|
9 722
|
8 074
|
13 105
|
20 527
|
16 058
|
20 864
|
21 447
|
24 513
|
21 582
|
|
| Long-Term Debt |
88
|
52
|
882
|
154
|
1 675
|
1 629
|
1 607
|
2 021
|
2 175
|
442
|
5 442
|
5 587
|
2 037
|
8 818
|
10 294
|
13 249
|
9 874
|
11 026
|
|
| Deferred Income Tax |
0
|
11
|
42
|
45
|
73
|
65
|
78
|
69
|
137
|
273
|
445
|
573
|
789
|
992
|
1 201
|
1 408
|
1 086
|
1 037
|
|
| Minority Interest |
5
|
0
|
0
|
0
|
0
|
18
|
16
|
4
|
95
|
306
|
294
|
270
|
518
|
513
|
1 036
|
799
|
808
|
571
|
|
| Other Liabilities |
0
|
0
|
18
|
18
|
24
|
23
|
59
|
70
|
94
|
221
|
230
|
299
|
338
|
305
|
318
|
259
|
248
|
268
|
|
| Total Liabilities |
1 804
N/A
|
1 705
-5%
|
2 457
+44%
|
1 624
-34%
|
2 805
+73%
|
3 773
+35%
|
5 058
+34%
|
5 974
+18%
|
6 878
+15%
|
10 964
+59%
|
14 484
+32%
|
19 833
+37%
|
24 209
+22%
|
26 686
+10%
|
33 712
+26%
|
37 162
+10%
|
36 528
-2%
|
34 485
-6%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
131
|
132
|
133
|
134
|
136
|
136
|
135
|
135
|
135
|
135
|
135
|
135
|
135
|
135
|
135
|
|
| Retained Earnings |
226
|
392
|
1 009
|
2 177
|
3 171
|
5 877
|
5 237
|
6 465
|
7 741
|
9 313
|
11 198
|
13 005
|
15 183
|
17 792
|
19 846
|
21 725
|
23 184
|
24 309
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 674
|
1 684
|
0
|
1 844
|
1 923
|
1 923
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
1 906
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
2
|
26
|
206
|
75
|
384
|
187
|
956
|
1 039
|
1 123
|
1 226
|
|
| Other Equity |
18
|
32
|
33
|
23
|
21
|
0
|
24
|
21
|
31
|
149
|
45
|
167
|
264
|
195
|
159
|
884
|
599
|
1 280
|
|
| Total Equity |
244
N/A
|
424
+74%
|
1 042
+146%
|
4 004
+284%
|
4 987
+25%
|
6 010
+21%
|
7 240
+20%
|
8 545
+18%
|
9 771
+14%
|
11 232
+15%
|
13 490
+20%
|
14 803
+10%
|
16 576
+12%
|
19 841
+20%
|
20 771
+5%
|
21 842
+5%
|
23 503
+8%
|
23 844
+1%
|
|
| Total Liabilities & Equity |
2 048
N/A
|
2 129
+4%
|
3 499
+64%
|
5 629
+61%
|
7 792
+38%
|
9 783
+26%
|
12 298
+26%
|
14 520
+18%
|
16 649
+15%
|
22 195
+33%
|
27 974
+26%
|
34 636
+24%
|
40 785
+18%
|
46 528
+14%
|
54 483
+17%
|
59 004
+8%
|
60 031
+2%
|
58 329
-3%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
2 250
|
2 250
|
2 250
|
3 000
|
3 006
|
3 034
|
3 076
|
3 110
|
3 110
|
3 102
|
3 102
|
3 102
|
3 102
|
3 102
|
3 102
|
3 102
|
3 102
|
3 102
|
|