Yue Yuen Industrial (Holdings) Ltd
HKEX:551
Balance Sheet
Balance Sheet Decomposition
Yue Yuen Industrial (Holdings) Ltd
Yue Yuen Industrial (Holdings) Ltd
Balance Sheet
Yue Yuen Industrial (Holdings) Ltd
| Sep-1999 | Sep-2000 | Sep-2001 | Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
171
|
117
|
132
|
313
|
383
|
466
|
381
|
211
|
384
|
440
|
1 196
|
622
|
704
|
809
|
926
|
969
|
1 047
|
1 041
|
1 054
|
851
|
982
|
897
|
838
|
995
|
|
| Cash |
171
|
117
|
132
|
313
|
383
|
466
|
381
|
211
|
384
|
440
|
1 196
|
622
|
704
|
809
|
926
|
969
|
1 047
|
1 041
|
1 054
|
851
|
982
|
897
|
838
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
995
|
|
| Short-Term Investments |
2
|
2
|
2
|
2
|
2
|
1
|
25
|
24
|
24
|
24
|
40
|
8
|
1
|
9
|
5
|
2
|
9
|
17
|
18
|
26
|
25
|
121
|
120
|
88
|
|
| Total Receivables |
158
|
242
|
250
|
304
|
372
|
469
|
548
|
629
|
782
|
901
|
684
|
958
|
1 000
|
1 195
|
1 270
|
1 243
|
1 258
|
1 396
|
1 479
|
1 547
|
1 407
|
1 413
|
1 226
|
1 177
|
|
| Accounts Receivables |
157
|
239
|
240
|
297
|
366
|
456
|
530
|
621
|
497
|
589
|
492
|
720
|
782
|
960
|
1 011
|
991
|
1 031
|
1 181
|
1 236
|
1 269
|
1 142
|
1 120
|
957
|
934
|
|
| Other Receivables |
1
|
3
|
10
|
6
|
7
|
13
|
17
|
8
|
284
|
312
|
192
|
237
|
218
|
235
|
259
|
253
|
228
|
215
|
243
|
279
|
265
|
292
|
268
|
243
|
|
| Inventory |
166
|
185
|
198
|
208
|
321
|
358
|
408
|
420
|
499
|
729
|
668
|
776
|
1 088
|
1 229
|
1 337
|
1 382
|
1 308
|
1 340
|
1 681
|
1 848
|
1 823
|
1 585
|
2 058
|
1 716
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
79
|
132
|
193
|
264
|
119
|
109
|
129
|
115
|
168
|
160
|
138
|
256
|
221
|
278
|
169
|
|
| Total Current Assets |
497
|
547
|
582
|
826
|
1 077
|
1 293
|
1 361
|
1 285
|
1 693
|
2 173
|
2 719
|
2 557
|
3 057
|
3 361
|
3 647
|
3 727
|
3 737
|
3 963
|
4 391
|
4 410
|
4 493
|
4 236
|
4 519
|
4 144
|
|
| PP&E Net |
745
|
869
|
940
|
945
|
1 087
|
1 087
|
1 174
|
1 194
|
1 368
|
1 559
|
1 597
|
1 673
|
1 865
|
1 886
|
1 783
|
1 848
|
2 010
|
2 124
|
2 370
|
2 463
|
3 048
|
2 979
|
2 776
|
2 482
|
|
| PP&E Gross |
745
|
869
|
940
|
945
|
1 087
|
1 087
|
1 174
|
1 194
|
1 368
|
1 559
|
1 597
|
1 673
|
1 865
|
1 886
|
1 783
|
1 848
|
2 010
|
2 124
|
2 370
|
2 463
|
3 048
|
2 979
|
2 776
|
2 482
|
|
| Accumulated Depreciation |
202
|
258
|
327
|
401
|
528
|
616
|
719
|
799
|
900
|
1 008
|
1 130
|
1 243
|
1 388
|
1 588
|
1 523
|
1 660
|
1 813
|
1 854
|
1 961
|
2 070
|
2 278
|
2 488
|
2 651
|
2 818
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
71
|
112
|
134
|
118
|
113
|
100
|
88
|
124
|
104
|
41
|
28
|
11
|
9
|
|
| Goodwill |
0
|
0
|
0
|
1
|
210
|
199
|
188
|
189
|
191
|
193
|
219
|
219
|
233
|
274
|
274
|
274
|
275
|
267
|
278
|
274
|
262
|
265
|
267
|
260
|
|
| Note Receivable |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
44
|
96
|
147
|
171
|
161
|
143
|
70
|
49
|
53
|
8
|
3
|
0
|
0
|
9
|
5
|
0
|
0
|
|
| Long-Term Investments |
63
|
97
|
133
|
164
|
202
|
340
|
404
|
560
|
637
|
726
|
782
|
819
|
830
|
902
|
929
|
952
|
933
|
962
|
893
|
817
|
845
|
887
|
913
|
900
|
|
| Other Long-Term Assets |
0
|
4
|
0
|
0
|
0
|
5
|
6
|
106
|
136
|
171
|
199
|
226
|
234
|
209
|
194
|
205
|
201
|
204
|
220
|
247
|
94
|
122
|
151
|
141
|
|
| Other Assets |
0
|
0
|
0
|
1
|
210
|
199
|
188
|
189
|
191
|
193
|
219
|
219
|
233
|
274
|
274
|
274
|
275
|
267
|
278
|
274
|
262
|
265
|
267
|
260
|
|
| Total Assets |
1 306
N/A
|
1 518
+16%
|
1 655
+9%
|
1 936
+17%
|
2 575
+33%
|
2 924
+14%
|
3 133
+7%
|
3 379
+8%
|
4 121
+22%
|
4 969
+21%
|
5 759
+16%
|
5 725
-1%
|
6 473
+13%
|
6 836
+6%
|
6 993
+2%
|
7 171
+3%
|
7 264
+1%
|
7 612
+5%
|
8 277
+9%
|
8 316
+0%
|
8 789
+6%
|
8 523
-3%
|
8 638
+1%
|
7 935
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
195
|
211
|
191
|
240
|
306
|
349
|
424
|
507
|
622
|
638
|
503
|
643
|
540
|
407
|
472
|
460
|
513
|
445
|
461
|
487
|
500
|
598
|
649
|
427
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
233
|
231
|
295
|
349
|
382
|
489
|
543
|
601
|
609
|
812
|
814
|
720
|
733
|
689
|
|
| Short-Term Debt |
76
|
108
|
172
|
154
|
129
|
121
|
87
|
122
|
149
|
345
|
0
|
0
|
0
|
356
|
245
|
229
|
98
|
240
|
696
|
126
|
0
|
0
|
0
|
5
|
|
| Current Portion of Long-Term Debt |
2
|
62
|
152
|
2
|
17
|
68
|
72
|
71
|
5
|
262
|
842
|
226
|
737
|
378
|
295
|
295
|
350
|
0
|
0
|
670
|
864
|
737
|
812
|
620
|
|
| Other Current Liabilities |
54
|
53
|
56
|
2
|
2
|
2
|
3
|
7
|
35
|
53
|
51
|
68
|
341
|
496
|
402
|
435
|
487
|
414
|
432
|
211
|
282
|
283
|
275
|
263
|
|
| Total Current Liabilities |
327
|
435
|
571
|
397
|
454
|
540
|
585
|
706
|
812
|
1 298
|
1 628
|
1 168
|
1 914
|
1 987
|
1 795
|
1 614
|
1 992
|
1 700
|
2 198
|
2 306
|
2 459
|
2 338
|
2 468
|
2 003
|
|
| Long-Term Debt |
196
|
126
|
21
|
272
|
504
|
598
|
601
|
528
|
807
|
552
|
680
|
752
|
415
|
365
|
400
|
720
|
370
|
720
|
1 284
|
1 328
|
1 629
|
1 624
|
1 362
|
1 146
|
|
| Deferred Income Tax |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
8
|
8
|
11
|
29
|
28
|
38
|
45
|
43
|
40
|
36
|
35
|
40
|
44
|
40
|
39
|
53
|
56
|
|
| Minority Interest |
5
|
5
|
1
|
2
|
11
|
15
|
18
|
45
|
74
|
328
|
384
|
405
|
453
|
419
|
398
|
382
|
368
|
353
|
391
|
419
|
434
|
478
|
506
|
453
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
19
|
19
|
0
|
63
|
85
|
92
|
128
|
147
|
150
|
87
|
|
| Total Liabilities |
531
N/A
|
569
+7%
|
597
+5%
|
675
+13%
|
973
+44%
|
1 156
+19%
|
1 208
+4%
|
1 288
+7%
|
1 701
+32%
|
2 188
+29%
|
2 722
+24%
|
2 354
-13%
|
2 820
+20%
|
2 833
+0%
|
2 654
-6%
|
2 772
+4%
|
2 766
0%
|
2 870
+4%
|
3 998
+39%
|
4 188
+5%
|
4 691
+12%
|
4 627
-1%
|
4 540
-2%
|
3 746
-17%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
43
|
46
|
46
|
46
|
52
|
52
|
52
|
52
|
54
|
54
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
52
|
52
|
52
|
52
|
52
|
|
| Retained Earnings |
732
|
903
|
1 013
|
840
|
950
|
1 106
|
1 264
|
1 451
|
1 636
|
1 945
|
2 232
|
2 544
|
2 801
|
3 120
|
3 432
|
3 520
|
3 655
|
3 921
|
3 397
|
3 398
|
3 386
|
3 123
|
3 234
|
3 416
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
360
|
589
|
599
|
599
|
599
|
725
|
725
|
696
|
696
|
696
|
696
|
696
|
696
|
696
|
696
|
694
|
605
|
593
|
593
|
593
|
593
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
16
|
12
|
11
|
9
|
11
|
9
|
0
|
2
|
7
|
3
|
11
|
17
|
16
|
21
|
35
|
51
|
45
|
56
|
55
|
125
|
120
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
57
|
55
|
72
|
101
|
123
|
141
|
114
|
74
|
36
|
83
|
27
|
11
|
73
|
94
|
8
|
|
| Total Equity |
775
N/A
|
949
+22%
|
1 058
+12%
|
1 262
+19%
|
1 602
+27%
|
1 768
+10%
|
1 924
+9%
|
2 091
+9%
|
2 419
+16%
|
2 781
+15%
|
3 037
+9%
|
3 371
+11%
|
3 654
+8%
|
4 003
+10%
|
4 339
+8%
|
4 399
+1%
|
4 499
+2%
|
4 741
+5%
|
4 279
-10%
|
4 128
-4%
|
4 099
-1%
|
3 896
-5%
|
4 098
+5%
|
4 190
+2%
|
|
| Total Liabilities & Equity |
1 306
N/A
|
1 518
+16%
|
1 655
+9%
|
1 936
+17%
|
2 575
+33%
|
2 924
+14%
|
3 133
+7%
|
3 379
+8%
|
4 121
+22%
|
4 969
+21%
|
5 759
+16%
|
5 725
-1%
|
6 473
+13%
|
6 836
+6%
|
6 993
+2%
|
7 171
+3%
|
7 264
+1%
|
7 612
+5%
|
8 277
+9%
|
8 316
+0%
|
8 789
+6%
|
8 523
-3%
|
8 638
+1%
|
7 935
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 341
|
1 415
|
1 407
|
1 424
|
1 604
|
1 620
|
1 620
|
1 620
|
1 664
|
1 664
|
1 649
|
1 649
|
1 649
|
1 649
|
1 649
|
1 649
|
1 649
|
1 649
|
1 649
|
1 617
|
1 612
|
1 612
|
1 612
|
1 612
|
|