Shanghai Dongzheng Automotive Finance Co Ltd
HKEX:2718
Balance Sheet
Balance Sheet Decomposition
Shanghai Dongzheng Automotive Finance Co Ltd
Shanghai Dongzheng Automotive Finance Co Ltd
Balance Sheet
Shanghai Dongzheng Automotive Finance Co Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
4
|
278
|
816
|
136
|
95
|
256
|
2 862
|
459
|
400
|
|
| Cash |
4
|
278
|
816
|
136
|
95
|
256
|
2 862
|
459
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
400
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
23
|
6
|
14
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
176
|
631
|
602
|
617
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
536
|
524
|
547
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
95
|
78
|
70
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
321
|
254
|
142
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
246
|
203
|
173
|
|
| Total Current Assets |
4
|
277
|
816
|
136
|
95
|
431
|
1 402
|
1 360
|
1 346
|
|
| PP&E Net |
6
|
5
|
5
|
41
|
28
|
17
|
106
|
92
|
75
|
|
| PP&E Gross |
6
|
5
|
5
|
41
|
28
|
17
|
106
|
92
|
75
|
|
| Accumulated Depreciation |
2
|
4
|
7
|
28
|
28
|
40
|
164
|
195
|
213
|
|
| Intangible Assets |
12
|
17
|
15
|
17
|
11
|
7
|
67
|
57
|
46
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
755
|
755
|
755
|
|
| Note Receivable |
3 772
|
5 929
|
8 587
|
10 076
|
6 000
|
2 467
|
16
|
14
|
17
|
|
| Long-Term Investments |
240
|
0
|
0
|
0
|
0
|
0
|
188
|
171
|
144
|
|
| Other Long-Term Assets |
21
|
64
|
108
|
59
|
134
|
453
|
5
|
3
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
755
|
755
|
755
|
|
| Total Assets |
4 055
N/A
|
6 292
+55%
|
9 532
+51%
|
10 328
+8%
|
6 269
-39%
|
3 376
-46%
|
2 539
-25%
|
2 451
-3%
|
2 381
-3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
248
|
237
|
194
|
|
| Accrued Liabilities |
17
|
20
|
49
|
0
|
0
|
0
|
176
|
123
|
107
|
|
| Short-Term Debt |
3 261
|
4 099
|
6 765
|
6 048
|
2 064
|
4
|
8 147
|
7 618
|
8 048
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
28
|
22
|
|
| Other Current Liabilities |
54
|
113
|
201
|
237
|
115
|
132
|
784
|
819
|
360
|
|
| Total Current Liabilities |
3 332
|
4 232
|
7 015
|
6 285
|
2 179
|
136
|
9 366
|
8 826
|
8 731
|
|
| Long-Term Debt |
0
|
0
|
0
|
32
|
23
|
14
|
18
|
20
|
25
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
10
|
6
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
15
|
34
|
|
| Other Liabilities |
24
|
0
|
34
|
1
|
2
|
2
|
29
|
22
|
20
|
|
| Total Liabilities |
3 356
N/A
|
4 232
+26%
|
7 049
+67%
|
6 318
-10%
|
2 204
-65%
|
151
-93%
|
9 436
+6 137%
|
8 893
-6%
|
8 815
-1%
|
|
| Equity | ||||||||||
| Common Stock |
500
|
1 600
|
1 600
|
2 140
|
2 140
|
2 140
|
0
|
0
|
0
|
|
| Retained Earnings |
199
|
460
|
883
|
1 870
|
1 925
|
1 085
|
6 637
|
6 076
|
6 046
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
175
|
175
|
245
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
436
|
541
|
631
|
|
| Total Equity |
699
N/A
|
2 060
+195%
|
2 483
+21%
|
4 010
+61%
|
4 065
+1%
|
3 224
-21%
|
6 897
N/A
|
6 442
+7%
|
6 434
+0%
|
|
| Total Liabilities & Equity |
4 055
N/A
|
6 292
+55%
|
9 532
+51%
|
10 328
+8%
|
6 269
-39%
|
3 376
-46%
|
2 539
-25%
|
2 451
-3%
|
2 381
-3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
1 600
|
1 600
|
1 600
|
2 140
|
2 140
|
2 140
|
144
|
144
|
144
|
|