Ming Yang Smart Energy Group Ltd
SSE:601615
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Ming Yang Smart Energy Group Ltd
SSE:601615
|
CN |
Balance Sheet
Balance Sheet Decomposition
Ming Yang Smart Energy Group Ltd
Ming Yang Smart Energy Group Ltd
Balance Sheet
Ming Yang Smart Energy Group 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 |
1 670
|
3 146
|
2 826
|
3 312
|
10 773
|
16 333
|
13 118
|
10 530
|
12 071
|
14 131
|
|
| Cash |
0
|
1
|
2
|
0
|
0
|
0
|
13 112
|
10 530
|
12 071
|
14 131
|
|
| Cash Equivalents |
1 670
|
3 145
|
2 824
|
3 312
|
10 773
|
16 333
|
6
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
1 524
|
1 984
|
|
| Total Receivables |
5 359
|
6 215
|
4 886
|
6 593
|
6 441
|
6 335
|
9 097
|
14 604
|
18 591
|
18 830
|
|
| Accounts Receivables |
4 570
|
4 735
|
3 943
|
5 489
|
4 752
|
4 257
|
6 386
|
11 426
|
14 868
|
14 440
|
|
| Other Receivables |
789
|
1 480
|
943
|
1 104
|
1 689
|
2 078
|
2 711
|
3 178
|
3 723
|
4 391
|
|
| Inventory |
3 071
|
2 244
|
1 717
|
1 445
|
2 811
|
8 472
|
9 664
|
8 024
|
9 738
|
13 538
|
|
| Other Current Assets |
551
|
261
|
362
|
313
|
2 553
|
1 985
|
5 813
|
2 105
|
1 760
|
1 644
|
|
| Total Current Assets |
10 651
|
11 866
|
9 792
|
11 663
|
22 580
|
33 125
|
37 686
|
35 464
|
43 684
|
50 126
|
|
| PP&E Net |
1 574
|
2 884
|
5 218
|
6 479
|
7 222
|
11 570
|
11 807
|
16 868
|
22 847
|
19 891
|
|
| PP&E Gross |
1 574
|
2 884
|
5 218
|
6 479
|
7 222
|
11 570
|
11 807
|
16 868
|
22 847
|
19 891
|
|
| Accumulated Depreciation |
461
|
593
|
883
|
1 117
|
1 318
|
1 766
|
2 207
|
2 787
|
3 363
|
3 908
|
|
| Intangible Assets |
675
|
626
|
687
|
922
|
1 097
|
1 287
|
1 149
|
1 844
|
2 312
|
2 710
|
|
| Goodwill |
37
|
37
|
115
|
118
|
79
|
79
|
79
|
69
|
69
|
69
|
|
| Note Receivable |
1 261
|
1 745
|
1 950
|
2 204
|
2 534
|
3 782
|
5 642
|
6 900
|
8 018
|
8 422
|
|
| Long-Term Investments |
667
|
673
|
965
|
474
|
503
|
625
|
4 336
|
6 845
|
6 004
|
4 277
|
|
| Other Long-Term Assets |
242
|
292
|
398
|
472
|
681
|
1 160
|
851
|
950
|
1 287
|
1 299
|
|
| Other Assets |
37
|
37
|
115
|
118
|
79
|
79
|
79
|
69
|
69
|
69
|
|
| Total Assets |
15 109
N/A
|
18 124
+20%
|
19 124
+6%
|
22 332
+17%
|
34 696
+55%
|
51 628
+49%
|
61 550
+19%
|
68 940
+12%
|
84 221
+22%
|
86 795
+3%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
4 011
|
4 380
|
3 903
|
4 070
|
4 805
|
7 855
|
10 173
|
17 229
|
22 638
|
22 534
|
|
| Accrued Liabilities |
67
|
74
|
194
|
364
|
345
|
540
|
2 027
|
1 143
|
1 490
|
1 659
|
|
| Short-Term Debt |
4 677
|
5 829
|
3 633
|
2 894
|
4 103
|
5 346
|
10 670
|
612
|
1 144
|
1 962
|
|
| Current Portion of Long-Term Debt |
209
|
79
|
285
|
252
|
150
|
962
|
610
|
518
|
2 436
|
1 411
|
|
| Other Current Liabilities |
1 411
|
1 281
|
1 344
|
2 519
|
8 759
|
12 342
|
9 771
|
8 856
|
10 058
|
11 571
|
|
| Total Current Liabilities |
10 375
|
11 644
|
9 358
|
10 099
|
18 162
|
27 045
|
33 250
|
28 357
|
37 765
|
39 138
|
|
| Long-Term Debt |
399
|
1 425
|
4 023
|
5 665
|
7 443
|
7 673
|
6 602
|
9 093
|
14 588
|
17 523
|
|
| Deferred Income Tax |
0
|
0
|
3
|
7
|
22
|
234
|
545
|
891
|
1 117
|
889
|
|
| Minority Interest |
78
|
254
|
231
|
436
|
371
|
322
|
100
|
252
|
1 042
|
1 026
|
|
| Other Liabilities |
1 073
|
1 353
|
1 482
|
1 673
|
1 976
|
1 591
|
2 602
|
2 234
|
2 148
|
1 981
|
|
| Total Liabilities |
11 925
N/A
|
14 676
+23%
|
15 097
+3%
|
17 880
+18%
|
27 975
+56%
|
36 866
+32%
|
43 098
+17%
|
40 827
-5%
|
56 661
+39%
|
60 557
+7%
|
|
| Equity | |||||||||||
| Common Stock |
548
|
432
|
1 104
|
1 104
|
1 380
|
1 875
|
1 956
|
2 272
|
2 272
|
2 272
|
|
| Retained Earnings |
322
|
7
|
265
|
691
|
1 324
|
2 969
|
5 921
|
8 923
|
8 690
|
8 409
|
|
| Additional Paid In Capital |
2 925
|
2 982
|
2 614
|
2 615
|
3 583
|
9 776
|
10 667
|
16 967
|
17 109
|
16 833
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
16
|
20
|
3
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
122
|
137
|
91
|
561
|
1 311
|
|
| Other Equity |
33
|
41
|
43
|
42
|
434
|
263
|
29
|
26
|
29
|
31
|
|
| Total Equity |
3 184
N/A
|
3 448
+8%
|
4 026
+17%
|
4 452
+11%
|
6 721
+51%
|
14 762
+120%
|
18 451
+25%
|
28 114
+52%
|
27 560
-2%
|
26 237
-5%
|
|
| Total Liabilities & Equity |
15 109
N/A
|
18 124
+20%
|
19 124
+6%
|
22 332
+17%
|
34 696
+55%
|
51 628
+49%
|
61 550
+19%
|
68 940
+12%
|
84 221
+22%
|
86 795
+3%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
548
|
432
|
1 104
|
1 104
|
1 380
|
1 852
|
1 933
|
2 257
|
2 228
|
2 272
|
|