Yankuang Energy Group Co Ltd
SSE:600188
Balance Sheet
Balance Sheet Decomposition
Yankuang Energy Group Co Ltd
Yankuang Energy Group Co Ltd
Balance Sheet
Yankuang Energy Group Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
1 155
|
1 596
|
2 041
|
5 278
|
7 279
|
6 028
|
5 780
|
9 695
|
12 293
|
10 790
|
18 106
|
16 094
|
15 510
|
20 701
|
23 578
|
22 930
|
28 568
|
27 373
|
22 959
|
17 116
|
36 491
|
45 180
|
30 268
|
30 495
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 510
|
20 701
|
23 578
|
22 930
|
28 568
|
27 373
|
22 959
|
17 116
|
36 491
|
0
|
30 268
|
30 495
|
|
| Cash Equivalents |
1 155
|
1 596
|
2 041
|
5 278
|
7 279
|
6 028
|
5 780
|
9 695
|
12 293
|
10 790
|
18 106
|
16 094
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45 180
|
0
|
0
|
|
| Short-Term Investments |
50
|
89
|
100
|
850
|
640
|
0
|
0
|
0
|
38
|
239
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
135
|
157
|
148
|
3 810
|
3 898
|
107
|
623
|
|
| Total Receivables |
1 527
|
1 379
|
1 679
|
1 672
|
2 379
|
2 468
|
3 169
|
3 383
|
5 726
|
14 442
|
11 054
|
11 076
|
9 652
|
8 824
|
7 174
|
15 645
|
18 092
|
12 673
|
24 473
|
18 962
|
26 772
|
32 870
|
33 007
|
30 423
|
|
| Accounts Receivables |
551
|
573
|
592
|
341
|
135
|
214
|
121
|
413
|
437
|
488
|
815
|
926
|
1 461
|
2 752
|
2 417
|
2 850
|
3 845
|
4 729
|
4 577
|
3 979
|
6 179
|
8 075
|
6 966
|
9 341
|
|
| Other Receivables |
976
|
806
|
1 087
|
1 331
|
2 244
|
2 254
|
3 048
|
2 970
|
5 289
|
13 954
|
10 239
|
10 150
|
8 191
|
6 072
|
4 757
|
12 795
|
14 247
|
7 944
|
19 896
|
14 983
|
20 592
|
24 795
|
26 040
|
21 082
|
|
| Inventory |
440
|
577
|
502
|
485
|
471
|
580
|
440
|
823
|
886
|
1 646
|
1 395
|
1 566
|
1 597
|
1 998
|
2 000
|
2 654
|
4 032
|
5 127
|
8 264
|
7 715
|
8 455
|
9 676
|
7 742
|
7 625
|
|
| Other Current Assets |
199
|
257
|
169
|
220
|
294
|
996
|
711
|
1 487
|
1 941
|
2 356
|
3 682
|
4 310
|
4 669
|
7 034
|
15 300
|
8 599
|
15 425
|
20 556
|
14 329
|
14 130
|
14 002
|
21 553
|
25 045
|
28 188
|
|
| Total Current Assets |
3 371
|
3 897
|
4 491
|
8 506
|
11 062
|
10 072
|
10 099
|
15 389
|
20 885
|
29 475
|
34 237
|
33 046
|
31 429
|
38 557
|
48 053
|
49 827
|
66 139
|
65 863
|
70 181
|
58 072
|
89 529
|
126 310
|
96 169
|
97 355
|
|
| PP&E Net |
7 480
|
8 277
|
8 616
|
8 338
|
8 981
|
11 058
|
13 362
|
14 245
|
18 272
|
19 378
|
33 300
|
42 016
|
55 577
|
58 549
|
59 060
|
55 388
|
52 010
|
57 397
|
83 509
|
92 163
|
91 650
|
132 593
|
134 490
|
136 993
|
|
| PP&E Gross |
7 480
|
8 277
|
8 616
|
8 338
|
8 981
|
11 058
|
13 362
|
14 245
|
18 272
|
19 378
|
33 300
|
42 016
|
55 577
|
58 549
|
59 060
|
55 388
|
52 010
|
57 397
|
83 509
|
92 163
|
91 650
|
132 593
|
134 490
|
136 993
|
|
| Accumulated Depreciation |
4 493
|
5 481
|
6 369
|
6 774
|
7 903
|
8 398
|
8 749
|
11 305
|
12 801
|
14 919
|
16 478
|
17 048
|
19 736
|
22 498
|
21 002
|
24 107
|
26 426
|
29 947
|
42 446
|
49 510
|
53 809
|
83 250
|
93 058
|
100 188
|
|
| Intangible Assets |
498
|
777
|
789
|
828
|
815
|
722
|
789
|
1 548
|
19 336
|
20 119
|
24 657
|
31 036
|
23 950
|
22 674
|
17 964
|
26 091
|
47 477
|
45 178
|
52 649
|
58 855
|
62 167
|
67 981
|
67 156
|
64 019
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
777
|
668
|
1 338
|
1 333
|
1 220
|
992
|
646
|
338
|
343
|
326
|
330
|
338
|
304
|
310
|
319
|
297
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
1 989
|
1 841
|
235
|
243
|
4 668
|
6 301
|
7 459
|
7 695
|
3 836
|
5 641
|
2 364
|
4 049
|
5 402
|
|
| Long-Term Investments |
2
|
32
|
43
|
646
|
81
|
96
|
1 307
|
1 000
|
1 237
|
1 300
|
2 081
|
3 918
|
3 445
|
4 726
|
4 266
|
7 498
|
11 281
|
17 881
|
16 425
|
21 936
|
23 137
|
27 162
|
26 791
|
28 506
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
149
|
583
|
359
|
748
|
1 746
|
1 888
|
2 177
|
7 963
|
8 238
|
7 946
|
8 831
|
9 236
|
11 336
|
9 577
|
5 437
|
23 710
|
16 267
|
20 755
|
25 304
|
25 983
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
777
|
668
|
1 338
|
1 333
|
1 220
|
992
|
646
|
338
|
343
|
326
|
330
|
338
|
304
|
310
|
319
|
297
|
|
| Total Assets |
11 350
N/A
|
12 984
+14%
|
13 939
+7%
|
18 317
+31%
|
21 088
+15%
|
22 541
+7%
|
25 926
+15%
|
32 941
+27%
|
62 252
+89%
|
72 829
+17%
|
98 089
+35%
|
121 302
+24%
|
125 699
+4%
|
133 680
+6%
|
139 062
+4%
|
153 046
+10%
|
194 887
+27%
|
203 680
+5%
|
236 225
+16%
|
258 910
+10%
|
288 696
+12%
|
377 475
+31%
|
354 278
-6%
|
358 554
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
554
|
557
|
455
|
516
|
382
|
663
|
559
|
854
|
1 307
|
1 517
|
2 054
|
3 005
|
2 449
|
2 841
|
3 550
|
4 678
|
7 131
|
10 503
|
11 868
|
14 042
|
14 999
|
34 884
|
31 430
|
32 322
|
|
| Accrued Liabilities |
36
|
46
|
71
|
80
|
128
|
210
|
337
|
462
|
601
|
836
|
1 403
|
1 546
|
1 524
|
1 585
|
839
|
2 709
|
2 720
|
2 762
|
2 673
|
4 578
|
7 234
|
6 354
|
5 109
|
4 126
|
|
| Short-Term Debt |
276
|
108
|
0
|
0
|
137
|
169
|
155
|
296
|
128
|
422
|
13 412
|
8 291
|
3 829
|
13 528
|
24 762
|
20 637
|
24 866
|
16 125
|
25 709
|
29 083
|
22 149
|
16 168
|
9 972
|
12 185
|
|
| Current Portion of Long-Term Debt |
637
|
13
|
213
|
219
|
305
|
91
|
83
|
95
|
1 620
|
329
|
8 766
|
6 278
|
2 722
|
0
|
0
|
11 106
|
4 245
|
6 222
|
13 342
|
16 624
|
15 665
|
16 451
|
20 745
|
31 416
|
|
| Other Current Liabilities |
1 016
|
1 004
|
1 693
|
1 859
|
2 619
|
2 849
|
3 141
|
4 207
|
7 285
|
7 753
|
10 652
|
9 175
|
18 142
|
11 590
|
12 004
|
18 691
|
24 206
|
23 446
|
25 903
|
37 754
|
35 674
|
57 476
|
55 854
|
37 153
|
|
| Total Current Liabilities |
2 518
|
1 729
|
2 432
|
2 674
|
3 570
|
3 982
|
4 275
|
5 912
|
10 941
|
10 858
|
36 287
|
28 295
|
28 665
|
29 543
|
41 156
|
57 821
|
63 168
|
59 058
|
79 496
|
102 081
|
95 722
|
131 333
|
123 109
|
117 202
|
|
| Long-Term Debt |
0
|
1 200
|
400
|
200
|
0
|
330
|
258
|
176
|
20 912
|
21 661
|
14 869
|
33 081
|
42 075
|
50 256
|
45 245
|
34 310
|
42 609
|
48 196
|
49 166
|
62 646
|
78 956
|
72 350
|
83 133
|
79 994
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
11
|
283
|
76
|
1 791
|
2 581
|
3 860
|
7 747
|
8 696
|
8 365
|
8 429
|
7 632
|
8 681
|
8 122
|
3 536
|
6 994
|
8 718
|
10 064
|
9 786
|
9 480
|
|
| Minority Interest |
2
|
5
|
4
|
28
|
54
|
62
|
50
|
200
|
102
|
86
|
666
|
3 326
|
3 577
|
4 424
|
3 193
|
9 180
|
22 342
|
23 962
|
23 117
|
25 664
|
28 301
|
44 060
|
45 640
|
50 416
|
|
| Other Liabilities |
106
|
93
|
79
|
163
|
323
|
483
|
25
|
12
|
149
|
921
|
340
|
4 188
|
3 706
|
1 661
|
1 231
|
1 043
|
3 149
|
3 351
|
6 044
|
7 407
|
8 812
|
19 818
|
19 917
|
18 868
|
|
| Total Liabilities |
2 627
N/A
|
3 026
+15%
|
2 915
-4%
|
3 065
+5%
|
3 947
+29%
|
4 869
+23%
|
4 891
+0%
|
6 376
+30%
|
33 895
+432%
|
36 107
+7%
|
56 023
+55%
|
76 638
+37%
|
86 719
+13%
|
94 250
+9%
|
99 254
+5%
|
109 986
+11%
|
139 948
+27%
|
142 688
+2%
|
161 359
+13%
|
204 792
+27%
|
220 509
+8%
|
277 625
+26%
|
281 584
+1%
|
275 960
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2 870
|
2 870
|
2 870
|
3 074
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 912
|
4 912
|
4 912
|
4 912
|
4 860
|
4 874
|
4 949
|
7 439
|
10 040
|
|
| Retained Earnings |
1 629
|
2 334
|
2 969
|
4 877
|
6 291
|
8 058
|
11 188
|
16 695
|
18 873
|
27 108
|
33 050
|
36 422
|
34 778
|
36 255
|
36 310
|
38 795
|
45 712
|
52 412
|
56 972
|
49 498
|
61 934
|
82 953
|
55 452
|
53 204
|
|
| Additional Paid In Capital |
4 224
|
4 455
|
4 714
|
6 502
|
4 865
|
4 711
|
4 943
|
5 066
|
4 548
|
4 502
|
4 475
|
3 402
|
3 107
|
1 690
|
1 270
|
1 909
|
1 247
|
1 124
|
9 565
|
155
|
814
|
6 579
|
79
|
4 131
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
286
|
23
|
27
|
286
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
724
|
325
|
112
|
|
| Other Equity |
0
|
298
|
471
|
799
|
1 067
|
16
|
14
|
115
|
19
|
192
|
377
|
79
|
3 823
|
3 433
|
2 672
|
2 555
|
3 069
|
2 544
|
3 417
|
395
|
278
|
6 116
|
10 180
|
15 047
|
|
| Total Equity |
8 723
N/A
|
9 957
+14%
|
11 024
+11%
|
15 252
+38%
|
17 142
+12%
|
17 672
+3%
|
21 036
+19%
|
26 565
+26%
|
28 358
+7%
|
36 722
+29%
|
42 066
+15%
|
44 663
+6%
|
38 980
-13%
|
39 430
+1%
|
39 808
+1%
|
43 060
+8%
|
54 939
+28%
|
60 992
+11%
|
74 866
+23%
|
54 118
-28%
|
68 186
+26%
|
99 851
+46%
|
72 694
-27%
|
82 594
+14%
|
|
| Total Liabilities & Equity |
11 350
N/A
|
12 984
+14%
|
13 939
+7%
|
18 317
+31%
|
21 088
+15%
|
22 541
+7%
|
25 926
+15%
|
32 941
+27%
|
62 252
+89%
|
72 829
+17%
|
98 089
+35%
|
121 302
+24%
|
125 699
+4%
|
133 680
+6%
|
139 062
+4%
|
153 046
+10%
|
194 887
+27%
|
203 680
+5%
|
236 225
+16%
|
258 910
+10%
|
288 696
+12%
|
377 475
+31%
|
354 278
-6%
|
358 554
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4 592
|
4 592
|
4 592
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 918
|
4 912
|
4 912
|
4 912
|
4 912
|
4 912
|
4 860
|
9 505
|
9 530
|
9 554
|
10 040
|
|