Seazen Holdings Co Ltd
SSE:601155
Balance Sheet
Balance Sheet Decomposition
Seazen Holdings Co Ltd
Seazen Holdings Co Ltd
Balance Sheet
Seazen Holdings Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
6 469
|
13 401
|
20 350
|
40 009
|
59 081
|
58 045
|
46 208
|
21 575
|
12 822
|
6 596
|
|
| Cash |
4
|
3
|
4
|
2
|
1
|
0
|
46 208
|
21 575
|
12 822
|
6 596
|
|
| Cash Equivalents |
6 465
|
13 398
|
20 346
|
40 007
|
59 080
|
58 045
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
139
|
275
|
90
|
140
|
111
|
16
|
26
|
|
| Total Receivables |
3 864
|
17 276
|
29 271
|
48 615
|
53 799
|
52 519
|
58 302
|
47 020
|
40 800
|
35 966
|
|
| Accounts Receivables |
6
|
26
|
69
|
217
|
467
|
349
|
451
|
505
|
666
|
567
|
|
| Other Receivables |
3 858
|
17 250
|
29 202
|
48 398
|
53 332
|
52 170
|
57 851
|
46 515
|
40 134
|
35 399
|
|
| Inventory |
32 728
|
39 493
|
76 379
|
145 573
|
231 259
|
270 580
|
250 351
|
204 365
|
142 507
|
97 008
|
|
| Other Current Assets |
8 374
|
10 004
|
15 652
|
29 891
|
23 339
|
36 633
|
34 273
|
30 012
|
21 313
|
13 082
|
|
| Total Current Assets |
51 435
|
80 174
|
141 653
|
264 227
|
367 752
|
417 866
|
389 275
|
303 083
|
217 457
|
152 678
|
|
| PP&E Net |
1 929
|
1 886
|
2 183
|
2 112
|
2 178
|
2 954
|
3 841
|
4 319
|
5 036
|
4 765
|
|
| PP&E Gross |
1 929
|
1 886
|
2 183
|
2 112
|
2 178
|
2 954
|
3 841
|
4 319
|
5 036
|
4 765
|
|
| Accumulated Depreciation |
113
|
222
|
351
|
540
|
736
|
762
|
981
|
1 118
|
1 280
|
1 286
|
|
| Intangible Assets |
79
|
93
|
95
|
576
|
514
|
1 020
|
1 016
|
1 426
|
1 319
|
1 045
|
|
| Note Receivable |
120
|
164
|
172
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
13 277
|
18 350
|
37 208
|
59 972
|
87 415
|
110 838
|
133 635
|
141 189
|
143 704
|
142 470
|
|
| Other Long-Term Assets |
962
|
2 504
|
2 215
|
3 422
|
4 251
|
5 075
|
6 526
|
7 890
|
6 594
|
6 234
|
|
| Total Assets |
67 802
N/A
|
103 171
+52%
|
183 527
+78%
|
330 318
+80%
|
462 110
+40%
|
537 753
+16%
|
534 293
-1%
|
457 907
-14%
|
374 109
-18%
|
307 193
-18%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
11 481
|
12 108
|
19 528
|
24 784
|
34 775
|
51 043
|
53 246
|
50 365
|
48 428
|
45 690
|
|
| Accrued Liabilities |
659
|
1 197
|
3 030
|
5 540
|
5 097
|
5 073
|
20 553
|
29 369
|
22 984
|
18 063
|
|
| Short-Term Debt |
613
|
5 628
|
4 360
|
10 928
|
8 325
|
9 690
|
10 611
|
3 544
|
2 881
|
1 343
|
|
| Current Portion of Long-Term Debt |
634
|
6 533
|
12 196
|
10 749
|
23 740
|
20 282
|
28 233
|
29 063
|
18 913
|
11 718
|
|
| Other Current Liabilities |
28 636
|
45 607
|
91 362
|
173 496
|
280 291
|
291 504
|
251 314
|
202 126
|
142 043
|
90 931
|
|
| Total Current Liabilities |
42 023
|
71 072
|
130 476
|
225 496
|
352 229
|
377 592
|
363 957
|
314 467
|
235 249
|
167 745
|
|
| Long-Term Debt |
11 186
|
14 643
|
25 438
|
50 355
|
43 532
|
68 417
|
66 677
|
46 329
|
44 475
|
49 254
|
|
| Deferred Income Tax |
722
|
1 051
|
1 630
|
3 511
|
4 415
|
5 606
|
6 535
|
7 650
|
7 981
|
7 521
|
|
| Minority Interest |
1 740
|
1 514
|
5 358
|
20 464
|
23 508
|
31 548
|
37 814
|
29 980
|
26 326
|
21 804
|
|
| Other Liabilities |
0
|
37
|
0
|
0
|
0
|
4 000
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
55 671
N/A
|
88 317
+59%
|
162 903
+84%
|
299 825
+84%
|
423 683
+41%
|
487 162
+15%
|
474 983
-2%
|
398 426
-16%
|
314 031
-21%
|
246 324
-22%
|
|
| Equity | |||||||||||
| Common Stock |
1 708
|
2 259
|
2 258
|
2 257
|
2 257
|
2 256
|
2 260
|
2 256
|
2 256
|
2 256
|
|
| Retained Earnings |
7 453
|
10 288
|
15 571
|
24 459
|
33 676
|
45 096
|
53 061
|
54 455
|
55 192
|
55 944
|
|
| Additional Paid In Capital |
2 926
|
2 570
|
2 620
|
2 639
|
2 678
|
2 334
|
2 264
|
1 906
|
1 852
|
1 892
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
662
|
662
|
|
| Treasury Stock |
0
|
266
|
153
|
212
|
300
|
160
|
61
|
0
|
0
|
0
|
|
| Other Equity |
44
|
2
|
327
|
1 350
|
116
|
1 065
|
1 786
|
866
|
116
|
115
|
|
| Total Equity |
12 131
N/A
|
14 854
+22%
|
20 624
+39%
|
30 493
+48%
|
38 427
+26%
|
50 591
+32%
|
59 310
+17%
|
59 481
+0%
|
60 078
+1%
|
60 869
+1%
|
|
| Total Liabilities & Equity |
67 802
N/A
|
103 171
+52%
|
183 527
+78%
|
330 318
+80%
|
462 110
+40%
|
537 753
+16%
|
534 293
-1%
|
457 907
-14%
|
374 109
-18%
|
307 193
-18%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
2 220
|
2 220
|
2 235
|
2 246
|
2 246
|
2 250
|
2 251
|
2 256
|
2 256
|
2 256
|
|