Liaoning Cheng Da Co Ltd
SSE:600739
Balance Sheet
Balance Sheet Decomposition
Liaoning Cheng Da Co Ltd
Liaoning Cheng Da Co Ltd
Balance Sheet
Liaoning Cheng Da 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 |
94
|
172
|
355
|
352
|
359
|
328
|
374
|
560
|
611
|
612
|
995
|
944
|
881
|
1 010
|
2 756
|
1 681
|
2 244
|
2 299
|
2 134
|
2 110
|
5 462
|
8 583
|
5 911
|
5 995
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5 462
|
8 583
|
5 911
|
5 995
|
|
| Cash Equivalents |
94
|
172
|
355
|
352
|
359
|
328
|
374
|
560
|
611
|
612
|
995
|
943
|
881
|
1 009
|
2 755
|
1 680
|
2 243
|
2 298
|
2 133
|
2 109
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
19
|
35
|
19
|
19
|
64
|
63
|
1
|
29
|
28
|
3
|
19
|
19
|
7
|
98
|
48
|
1
|
49
|
1 961
|
1 201
|
3 601
|
399
|
1 160
|
1 007
|
|
| Total Receivables |
328
|
384
|
520
|
554
|
514
|
530
|
462
|
501
|
594
|
539
|
776
|
1 393
|
2 097
|
1 681
|
2 836
|
1 822
|
1 694
|
1 603
|
1 757
|
1 673
|
2 025
|
2 045
|
2 075
|
1 916
|
|
| Accounts Receivables |
170
|
205
|
257
|
326
|
412
|
463
|
387
|
364
|
515
|
465
|
651
|
1 041
|
1 275
|
1 370
|
1 555
|
1 491
|
1 321
|
1 273
|
1 379
|
1 381
|
1 787
|
1 871
|
1 873
|
1 735
|
|
| Other Receivables |
158
|
179
|
263
|
228
|
102
|
67
|
75
|
137
|
79
|
74
|
125
|
352
|
822
|
311
|
1 281
|
331
|
373
|
330
|
378
|
292
|
238
|
175
|
202
|
181
|
|
| Inventory |
156
|
238
|
317
|
401
|
392
|
352
|
458
|
417
|
489
|
639
|
1 175
|
1 115
|
1 088
|
1 008
|
939
|
1 488
|
1 673
|
1 768
|
2 167
|
1 311
|
2 020
|
1 847
|
1 696
|
1 713
|
|
| Other Current Assets |
58
|
89
|
206
|
207
|
642
|
703
|
665
|
592
|
387
|
905
|
1 546
|
960
|
840
|
817
|
1 048
|
626
|
697
|
1 089
|
562
|
471
|
695
|
530
|
532
|
466
|
|
| Total Current Assets |
640
|
902
|
1 434
|
1 533
|
1 925
|
1 977
|
2 022
|
2 071
|
2 110
|
2 723
|
4 495
|
4 431
|
4 925
|
4 524
|
7 678
|
5 664
|
6 309
|
6 807
|
8 580
|
6 764
|
13 803
|
13 404
|
11 374
|
11 097
|
|
| PP&E Net |
299
|
298
|
298
|
301
|
369
|
211
|
281
|
780
|
1 365
|
1 881
|
2 340
|
3 441
|
4 440
|
5 475
|
3 743
|
3 437
|
3 991
|
4 329
|
4 649
|
3 842
|
4 038
|
3 771
|
3 713
|
3 430
|
|
| PP&E Gross |
299
|
298
|
298
|
301
|
369
|
211
|
281
|
780
|
1 365
|
1 881
|
2 340
|
3 441
|
4 440
|
5 475
|
3 743
|
3 437
|
3 991
|
4 329
|
4 649
|
3 842
|
4 038
|
3 771
|
3 713
|
3 430
|
|
| Accumulated Depreciation |
69
|
82
|
98
|
113
|
129
|
97
|
99
|
123
|
172
|
228
|
316
|
438
|
587
|
798
|
610
|
794
|
1 018
|
1 257
|
1 547
|
2 332
|
2 624
|
3 290
|
3 852
|
4 368
|
|
| Intangible Assets |
17
|
13
|
14
|
13
|
28
|
40
|
32
|
140
|
198
|
240
|
382
|
419
|
1 242
|
1 201
|
1 009
|
953
|
910
|
961
|
1 010
|
813
|
833
|
894
|
1 026
|
1 153
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
82
|
82
|
149
|
73
|
73
|
77
|
77
|
77
|
85
|
85
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
11
|
12
|
12
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
170
|
175
|
184
|
193
|
226
|
175
|
137
|
|
| Long-Term Investments |
438
|
610
|
602
|
641
|
835
|
1 517
|
4 073
|
3 519
|
4 620
|
5 236
|
7 118
|
7 391
|
7 687
|
8 700
|
13 061
|
22 002
|
23 188
|
23 300
|
24 646
|
27 519
|
29 087
|
29 749
|
30 499
|
31 918
|
|
| Other Long-Term Assets |
9
|
10
|
10
|
8
|
8
|
28
|
35
|
34
|
67
|
73
|
61
|
162
|
221
|
309
|
1 044
|
1 119
|
1 019
|
134
|
88
|
35
|
64
|
104
|
113
|
103
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
22
|
22
|
22
|
22
|
82
|
82
|
149
|
73
|
73
|
77
|
77
|
77
|
85
|
85
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 404
N/A
|
1 832
+30%
|
2 358
+29%
|
2 496
+6%
|
3 165
+27%
|
3 806
+20%
|
6 477
+70%
|
6 578
+2%
|
8 383
+27%
|
10 235
+22%
|
14 478
+41%
|
15 994
+10%
|
18 590
+16%
|
20 281
+9%
|
26 613
+31%
|
33 252
+25%
|
35 494
+7%
|
35 787
+1%
|
39 234
+10%
|
39 158
0%
|
48 018
+23%
|
48 148
+0%
|
46 901
-3%
|
47 838
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
123
|
248
|
273
|
283
|
488
|
489
|
399
|
388
|
458
|
495
|
883
|
850
|
1 063
|
998
|
977
|
1 431
|
926
|
788
|
1 045
|
699
|
656
|
540
|
582
|
569
|
|
| Accrued Liabilities |
19
|
12
|
9
|
15
|
18
|
25
|
23
|
42
|
42
|
69
|
110
|
153
|
198
|
192
|
189
|
205
|
236
|
293
|
418
|
493
|
200
|
225
|
185
|
226
|
|
| Short-Term Debt |
385
|
601
|
844
|
923
|
1 182
|
1 098
|
1 047
|
708
|
775
|
700
|
1 087
|
2 738
|
2 245
|
950
|
3 993
|
8 772
|
9 480
|
7 793
|
7 003
|
6 213
|
8 768
|
9 241
|
8 389
|
7 773
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
102
|
46
|
1 010
|
1 000
|
8
|
1 190
|
1 450
|
1 800
|
3 704
|
885
|
2 318
|
2 346
|
|
| Other Current Liabilities |
41
|
80
|
59
|
55
|
182
|
184
|
169
|
116
|
116
|
133
|
780
|
332
|
366
|
348
|
120
|
263
|
241
|
254
|
384
|
392
|
299
|
189
|
176
|
99
|
|
| Total Current Liabilities |
567
|
941
|
1 185
|
1 276
|
1 871
|
1 796
|
1 639
|
1 254
|
1 391
|
1 397
|
2 910
|
4 074
|
3 974
|
2 535
|
6 289
|
11 671
|
10 890
|
10 318
|
10 300
|
9 597
|
13 627
|
11 080
|
11 649
|
11 013
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
550
|
570
|
49
|
1 300
|
2 366
|
1 000
|
1 000
|
2 548
|
3 500
|
5 550
|
4 200
|
2 553
|
4 481
|
3 326
|
4 193
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
447
|
447
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
28
|
22
|
17
|
10
|
9
|
|
| Minority Interest |
30
|
28
|
46
|
57
|
67
|
103
|
211
|
352
|
379
|
490
|
647
|
689
|
1 413
|
1 432
|
1 254
|
1 441
|
1 324
|
1 346
|
1 373
|
946
|
3 491
|
3 520
|
2 829
|
3 083
|
|
| Other Liabilities |
0
|
0
|
7
|
7
|
7
|
7
|
6
|
14
|
31
|
218
|
289
|
373
|
323
|
491
|
637
|
578
|
709
|
352
|
426
|
327
|
339
|
342
|
292
|
240
|
|
| Total Liabilities |
598
N/A
|
969
+62%
|
1 239
+28%
|
1 340
+8%
|
1 945
+45%
|
1 910
-2%
|
1 856
-3%
|
1 620
-13%
|
1 894
+17%
|
2 655
+40%
|
4 863
+83%
|
5 632
+16%
|
7 009
+24%
|
6 824
-3%
|
9 180
+35%
|
14 689
+60%
|
15 472
+5%
|
15 517
+0%
|
17 669
+14%
|
15 098
-15%
|
20 032
+33%
|
19 440
-3%
|
18 106
-7%
|
18 539
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
248
|
248
|
277
|
498
|
498
|
498
|
897
|
900
|
902
|
909
|
1 365
|
1 365
|
1 365
|
1 430
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
|
| Retained Earnings |
449
|
499
|
534
|
567
|
629
|
1 138
|
2 894
|
3 834
|
5 175
|
6 434
|
8 143
|
8 841
|
8 341
|
9 154
|
9 366
|
10 315
|
11 838
|
12 327
|
13 370
|
15 982
|
17 807
|
18 694
|
18 699
|
18 759
|
|
| Additional Paid In Capital |
109
|
118
|
311
|
90
|
97
|
260
|
830
|
224
|
412
|
236
|
107
|
156
|
1 861
|
2 630
|
6 143
|
6 408
|
6 407
|
6 408
|
6 296
|
6 290
|
8 378
|
8 380
|
8 363
|
8 357
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
2
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
271
|
174
|
303
|
753
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
100
|
100
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
243
|
393
|
310
|
247
|
5
|
370
|
259
|
0
|
0
|
0
|
0
|
|
| Total Equity |
806
N/A
|
863
+7%
|
1 120
+30%
|
1 155
+3%
|
1 220
+6%
|
1 896
+55%
|
4 621
+144%
|
4 958
+7%
|
6 489
+31%
|
7 579
+17%
|
9 615
+27%
|
10 362
+8%
|
11 580
+12%
|
13 458
+16%
|
17 433
+30%
|
18 563
+6%
|
20 022
+8%
|
20 270
+1%
|
21 566
+6%
|
24 060
+12%
|
27 986
+16%
|
28 709
+3%
|
28 794
+0%
|
29 299
+2%
|
|
| Total Liabilities & Equity |
1 404
N/A
|
1 832
+30%
|
2 358
+29%
|
2 496
+6%
|
3 165
+27%
|
3 806
+20%
|
6 477
+70%
|
6 578
+2%
|
8 383
+27%
|
10 235
+22%
|
14 478
+41%
|
15 994
+10%
|
18 590
+16%
|
20 281
+9%
|
26 613
+31%
|
33 252
+25%
|
35 494
+7%
|
35 787
+1%
|
39 234
+10%
|
39 158
0%
|
48 018
+23%
|
48 148
+0%
|
46 901
-3%
|
47 838
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 322
|
1 322
|
1 346
|
1 346
|
1 346
|
1 346
|
1 346
|
1 351
|
1 353
|
1 364
|
1 365
|
1 365
|
1 365
|
1 430
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 530
|
1 525
|
1 522
|
1 522
|
|