Huatai Securities Co Ltd
SSE:601688
Balance Sheet
Balance Sheet Decomposition
Huatai Securities Co Ltd
Huatai Securities Co Ltd
Balance Sheet
Huatai Securities Co Ltd
| 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 |
48 784
|
39 702
|
70 744
|
59 465
|
41 546
|
33 088
|
38 566
|
89 865
|
135 134
|
113 667
|
76 898
|
71 103
|
117 098
|
153 162
|
146 279
|
154 406
|
149 415
|
176 938
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
33 088
|
38 566
|
89 865
|
135 134
|
113 667
|
76 898
|
71 104
|
117 109
|
153 163
|
146 280
|
154 407
|
149 415
|
176 938
|
|
| Cash Equivalents |
48 784
|
39 702
|
70 744
|
59 465
|
41 546
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
1
|
1
|
1
|
1
|
0
|
|
| Total Receivables |
0
|
6
|
17
|
20
|
66
|
580
|
1 162
|
2 266
|
4 356
|
5 839
|
7 876
|
3 911
|
6 153
|
9 640
|
11 056
|
8 505
|
10 230
|
6 321
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
339
|
98
|
363
|
622
|
991
|
1 980
|
3 090
|
5 511
|
9 096
|
10 287
|
7 804
|
9 744
|
5 587
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
241
|
1 064
|
1 904
|
3 735
|
4 848
|
5 896
|
821
|
642
|
544
|
769
|
701
|
487
|
733
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
63
|
111
|
473
|
261
|
490
|
1 105
|
910
|
698
|
428
|
|
| Total Current Assets |
48 784
|
39 708
|
70 761
|
59 484
|
41 611
|
33 668
|
39 728
|
92 131
|
139 535
|
119 570
|
84 885
|
75 486
|
123 512
|
163 292
|
158 440
|
163 821
|
160 343
|
183 686
|
|
| PP&E Net |
1 018
|
1 107
|
1 065
|
1 227
|
1 113
|
2 553
|
2 299
|
3 304
|
3 379
|
3 567
|
3 737
|
3 548
|
4 668
|
5 014
|
5 178
|
6 287
|
6 520
|
6 489
|
|
| PP&E Gross |
0
|
1 107
|
1 065
|
1 227
|
1 113
|
2 553
|
2 299
|
3 304
|
3 379
|
3 567
|
3 737
|
3 548
|
4 668
|
5 014
|
5 178
|
6 287
|
6 520
|
6 489
|
|
| Accumulated Depreciation |
0
|
495
|
546
|
642
|
773
|
847
|
895
|
869
|
795
|
931
|
1 106
|
1 236
|
1 847
|
2 434
|
3 094
|
3 617
|
4 277
|
4 720
|
|
| Intangible Assets |
70
|
396
|
381
|
376
|
366
|
379
|
382
|
401
|
425
|
5 509
|
5 138
|
5 462
|
5 711
|
5 276
|
6 791
|
7 440
|
7 515
|
2 036
|
|
| Goodwill |
924
|
81
|
51
|
51
|
51
|
51
|
51
|
51
|
51
|
2 091
|
1 972
|
2 099
|
2 334
|
2 261
|
2 836
|
3 352
|
3 419
|
51
|
|
| Long-Term Investments |
5 767
|
4 828
|
9 213
|
21 965
|
25 858
|
32 248
|
61 229
|
153 176
|
266 404
|
234 293
|
260 671
|
130 240
|
135 736
|
187 321
|
546 165
|
565 776
|
625 316
|
539 987
|
|
| Other Long-Term Assets |
2 265
|
1 123
|
2 422
|
3 265
|
3 196
|
4 088
|
4 086
|
4 803
|
6 320
|
8 817
|
7 928
|
8 087
|
12 871
|
25 123
|
29 896
|
44 544
|
42 464
|
36 402
|
|
| Other Assets |
19 964
|
4 759
|
14 960
|
27 145
|
13 598
|
6 334
|
8 490
|
18 410
|
36 552
|
29 695
|
19 123
|
145 843
|
279 682
|
330 725
|
60 180
|
58 703
|
63 351
|
45 671
|
|
| Total Assets |
77 867
N/A
|
51 921
-33%
|
98 802
+90%
|
113 463
+15%
|
85 742
-24%
|
79 271
-8%
|
116 214
+47%
|
272 226
+134%
|
452 615
+66%
|
401 450
-11%
|
381 483
-5%
|
368 666
-3%
|
562 181
+52%
|
716 751
+27%
|
806 651
+13%
|
846 571
+5%
|
905 508
+7%
|
814 270
-10%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
1 208
|
1 402
|
4 194
|
7 435
|
6 828
|
6 445
|
7 477
|
11 311
|
43 706
|
103 637
|
105 298
|
110 287
|
72 296
|
|
| Accrued Liabilities |
522
|
370
|
593
|
871
|
562
|
709
|
1 539
|
3 619
|
9 004
|
9 792
|
11 245
|
8 288
|
9 261
|
11 465
|
13 176
|
12 128
|
10 731
|
10 903
|
|
| Short-Term Debt |
0
|
310
|
2 161
|
2 509
|
9 046
|
6 928
|
18 954
|
75 955
|
37 933
|
28 195
|
58 608
|
70 048
|
173 231
|
199 966
|
206 820
|
203 766
|
220 547
|
183 378
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
21 428
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
64 540
|
37 410
|
74 034
|
69 712
|
36 393
|
30 868
|
30 010
|
62 653
|
113 867
|
84 818
|
61 760
|
61 072
|
92 077
|
139 837
|
150 585
|
154 587
|
146 813
|
186 061
|
|
| Total Current Liabilities |
65 062
|
38 090
|
76 788
|
73 093
|
46 001
|
39 713
|
51 905
|
146 431
|
189 667
|
129 632
|
138 057
|
146 885
|
285 880
|
394 975
|
474 218
|
475 778
|
488 377
|
452 637
|
|
| Long-Term Debt |
0
|
2 000
|
2 000
|
0
|
0
|
0
|
9 980
|
21 484
|
72 857
|
75 848
|
77 198
|
64 589
|
66 430
|
98 777
|
135 292
|
141 743
|
161 931
|
116 473
|
|
| Deferred Income Tax |
222
|
1
|
45
|
62
|
48
|
85
|
169
|
601
|
352
|
2 562
|
1 931
|
1 810
|
2 567
|
2 546
|
2 619
|
2 200
|
1 961
|
477
|
|
| Minority Interest |
954
|
866
|
213
|
358
|
387
|
456
|
627
|
646
|
744
|
1 303
|
1 254
|
1 356
|
3 117
|
3 241
|
3 613
|
2 762
|
3 109
|
220
|
|
| Other Liabilities |
2 428
|
1 893
|
5 834
|
7 069
|
6 078
|
4 835
|
17 358
|
61 765
|
108 209
|
107 748
|
75 705
|
50 631
|
81 649
|
88 141
|
42 486
|
58 993
|
71 022
|
52 789
|
|
| Total Liabilities |
68 666
N/A
|
42 850
-38%
|
84 880
+98%
|
80 581
-5%
|
52 514
-35%
|
45 089
-14%
|
80 039
+78%
|
230 927
+189%
|
371 830
+61%
|
317 093
-15%
|
294 147
-7%
|
265 272
-10%
|
439 643
+66%
|
587 680
+34%
|
658 228
+12%
|
681 476
+4%
|
726 400
+7%
|
622 597
-14%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
4 500
|
4 500
|
4 815
|
5 600
|
5 600
|
5 600
|
5 600
|
5 600
|
7 163
|
7 163
|
7 163
|
8 252
|
9 077
|
9 077
|
9 077
|
9 076
|
9 075
|
9 027
|
|
| Retained Earnings |
2 406
|
2 655
|
6 450
|
9 876
|
10 820
|
11 596
|
12 977
|
16 624
|
24 521
|
27 210
|
32 905
|
36 103
|
42 382
|
50 503
|
60 236
|
66 747
|
74 727
|
83 906
|
|
| Additional Paid In Capital |
2 299
|
1 922
|
2 661
|
17 415
|
16 829
|
17 007
|
17 218
|
17 221
|
45 838
|
45 838
|
45 821
|
58 860
|
70 291
|
70 750
|
70 562
|
70 482
|
69 602
|
68 838
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
3
|
44
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 627
|
1 232
|
1 202
|
1 064
|
101
|
|
| Other Equity |
4
|
6
|
6
|
9
|
21
|
21
|
379
|
1 854
|
3 264
|
4 147
|
1 448
|
179
|
789
|
369
|
9 780
|
20 095
|
26 771
|
29 959
|
|
| Total Equity |
9 201
N/A
|
9 071
-1%
|
13 921
+53%
|
32 882
+136%
|
33 229
+1%
|
34 182
+3%
|
36 174
+6%
|
41 299
+14%
|
80 785
+96%
|
84 357
+4%
|
87 336
+4%
|
103 394
+18%
|
122 537
+19%
|
129 071
+5%
|
148 423
+15%
|
165 095
+11%
|
179 108
+8%
|
191 674
+7%
|
|
| Total Liabilities & Equity |
77 867
N/A
|
51 921
-33%
|
98 802
+90%
|
113 463
+15%
|
85 742
-24%
|
79 271
-8%
|
116 214
+47%
|
272 226
+134%
|
452 615
+66%
|
401 450
-11%
|
381 483
-5%
|
368 666
-3%
|
562 181
+52%
|
716 751
+27%
|
806 651
+13%
|
846 571
+5%
|
905 508
+7%
|
814 270
-10%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
4 500
|
4 500
|
4 815
|
5 600
|
5 600
|
5 600
|
5 600
|
5 600
|
7 163
|
7 163
|
7 163
|
8 252
|
9 077
|
8 989
|
8 986
|
8 985
|
8 999
|
9 027
|
|