Seres Group Co Ltd
SSE:601127
Balance Sheet
Balance Sheet Decomposition
Seres Group Co Ltd
Seres Group Co Ltd
Balance Sheet
Seres Group Co Ltd
| 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 |
1 219
|
1 443
|
1 726
|
3 778
|
4 367
|
4 685
|
2 314
|
935
|
1 319
|
2 327
|
4 480
|
6 334
|
|
| Cash |
2
|
1
|
1
|
1
|
4
|
6
|
7
|
0
|
1 319
|
2 327
|
4 480
|
6 334
|
|
| Cash Equivalents |
1 217
|
1 442
|
1 725
|
3 777
|
4 363
|
4 679
|
2 307
|
935
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
265
|
178
|
320
|
1 752
|
1 734
|
11 953
|
|
| Total Receivables |
2 978
|
3 501
|
4 209
|
7 581
|
6 803
|
6 347
|
6 068
|
4 271
|
5 078
|
4 401
|
5 796
|
4 512
|
|
| Accounts Receivables |
103
|
207
|
348
|
393
|
957
|
1 498
|
1 597
|
1 663
|
1 953
|
2 719
|
2 766
|
2 414
|
|
| Other Receivables |
2 875
|
3 294
|
3 861
|
7 188
|
5 846
|
4 849
|
4 471
|
2 608
|
3 125
|
1 682
|
3 030
|
2 098
|
|
| Inventory |
895
|
813
|
718
|
1 091
|
1 338
|
1 773
|
2 249
|
1 974
|
2 773
|
3 993
|
3 529
|
2 552
|
|
| Other Current Assets |
265
|
117
|
146
|
263
|
1 811
|
352
|
2 874
|
2 344
|
5 178
|
14 503
|
10 578
|
40 648
|
|
| Total Current Assets |
5 357
|
5 876
|
6 799
|
12 713
|
14 318
|
13 157
|
13 769
|
9 701
|
14 668
|
26 976
|
26 117
|
65 998
|
|
| PP&E Net |
3 584
|
3 519
|
3 905
|
3 928
|
5 447
|
8 295
|
9 807
|
9 562
|
9 636
|
9 966
|
10 925
|
12 128
|
|
| PP&E Gross |
3 584
|
3 519
|
3 905
|
3 928
|
5 447
|
8 295
|
9 807
|
9 562
|
9 636
|
9 966
|
10 925
|
12 128
|
|
| Accumulated Depreciation |
961
|
1 329
|
1 721
|
2 156
|
2 636
|
2 893
|
3 325
|
3 805
|
4 559
|
5 446
|
6 495
|
7 934
|
|
| Intangible Assets |
1 096
|
1 442
|
1 404
|
1 513
|
1 605
|
3 433
|
4 940
|
5 999
|
6 686
|
8 263
|
10 545
|
10 058
|
|
| Goodwill |
2
|
0
|
0
|
0
|
221
|
199
|
101
|
82
|
76
|
65
|
47
|
0
|
|
| Note Receivable |
0
|
0
|
108
|
1 349
|
1 776
|
1 364
|
949
|
486
|
302
|
71
|
48
|
38
|
|
| Long-Term Investments |
63
|
63
|
147
|
236
|
243
|
248
|
179
|
201
|
134
|
1 154
|
2 571
|
2 057
|
|
| Other Long-Term Assets |
68
|
69
|
75
|
96
|
104
|
181
|
190
|
237
|
522
|
553
|
992
|
4 085
|
|
| Other Assets |
2
|
0
|
0
|
0
|
221
|
199
|
101
|
82
|
76
|
65
|
47
|
0
|
|
| Total Assets |
10 170
N/A
|
10 969
+8%
|
12 439
+13%
|
19 836
+59%
|
23 714
+20%
|
26 877
+13%
|
29 935
+11%
|
26 268
-12%
|
32 024
+22%
|
47 048
+47%
|
51 245
+9%
|
94 364
+84%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
1 820
|
2 471
|
2 340
|
3 223
|
4 734
|
5 054
|
5 999
|
5 325
|
6 143
|
25 670
|
30 150
|
68 451
|
|
| Accrued Liabilities |
68
|
140
|
151
|
398
|
494
|
576
|
547
|
565
|
712
|
1 211
|
1 534
|
2 556
|
|
| Short-Term Debt |
3 841
|
4 301
|
5 239
|
7 917
|
6 205
|
7 470
|
8 344
|
8 394
|
9 867
|
2 070
|
780
|
0
|
|
| Current Portion of Long-Term Debt |
387
|
95
|
5
|
132
|
437
|
176
|
736
|
940
|
587
|
1 029
|
1 145
|
520
|
|
| Other Current Liabilities |
1 043
|
547
|
548
|
2 499
|
2 493
|
2 027
|
1 183
|
1 023
|
1 615
|
2 351
|
3 967
|
4 737
|
|
| Total Current Liabilities |
7 159
|
7 554
|
8 283
|
14 169
|
14 363
|
15 301
|
16 808
|
16 247
|
18 924
|
32 331
|
37 576
|
76 265
|
|
| Long-Term Debt |
95
|
200
|
455
|
590
|
3 028
|
3 129
|
3 703
|
2 525
|
2 449
|
1 764
|
3 082
|
2 905
|
|
| Deferred Income Tax |
36
|
33
|
30
|
27
|
25
|
81
|
82
|
62
|
56
|
51
|
371
|
483
|
|
| Minority Interest |
545
|
585
|
601
|
723
|
1 100
|
1 975
|
2 311
|
456
|
230
|
1 617
|
4 206
|
359
|
|
| Other Liabilities |
410
|
452
|
474
|
476
|
474
|
1 107
|
1 489
|
1 814
|
2 865
|
3 099
|
3 016
|
2 806
|
|
| Total Liabilities |
8 244
N/A
|
8 824
+7%
|
9 843
+12%
|
15 985
+62%
|
18 990
+19%
|
21 594
+14%
|
24 392
+13%
|
21 104
-13%
|
24 064
+14%
|
35 628
+48%
|
39 839
+12%
|
82 100
+106%
|
|
| Equity | |||||||||||||
| Common Stock |
750
|
750
|
750
|
893
|
909
|
945
|
940
|
1 278
|
1 360
|
1 497
|
1 510
|
1 510
|
|
| Retained Earnings |
776
|
994
|
1 367
|
1 880
|
2 337
|
2 189
|
2 242
|
465
|
1 417
|
5 248
|
7 694
|
2 226
|
|
| Additional Paid In Capital |
404
|
404
|
484
|
1 085
|
1 261
|
2 011
|
2 116
|
3 358
|
8 087
|
15 295
|
17 874
|
13 045
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
172
|
121
|
67
|
0
|
0
|
100
|
205
|
0
|
|
| Other Equity |
4
|
3
|
5
|
8
|
389
|
258
|
312
|
62
|
71
|
24
|
78
|
64
|
|
| Total Equity |
1 926
N/A
|
2 145
+11%
|
2 596
+21%
|
3 850
+48%
|
4 724
+23%
|
5 283
+12%
|
5 543
+5%
|
5 163
-7%
|
7 960
+54%
|
11 420
+43%
|
11 406
0%
|
12 264
+8%
|
|
| Total Liabilities & Equity |
10 170
N/A
|
10 969
+8%
|
12 439
+13%
|
19 836
+59%
|
23 714
+20%
|
26 877
+13%
|
29 935
+11%
|
26 268
-12%
|
32 024
+22%
|
47 048
+47%
|
51 245
+9%
|
94 364
+84%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
750
|
750
|
750
|
893
|
893
|
933
|
940
|
1 278
|
1 360
|
1 495
|
1 506
|
1 510
|
|