Yonghui Superstores Co Ltd
SSE:601933
Balance Sheet
Balance Sheet Decomposition
Yonghui Superstores Co Ltd
Yonghui Superstores Co Ltd
Balance Sheet
Yonghui Superstores 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 |
184
|
476
|
535
|
2 641
|
2 019
|
1 399
|
1 897
|
2 093
|
4 293
|
8 098
|
4 575
|
4 697
|
6 606
|
12 005
|
8 710
|
7 501
|
5 698
|
3 841
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
190
|
195
|
212
|
205
|
262
|
243
|
270
|
153
|
101
|
8 644
|
6 934
|
5 698
|
3 841
|
|
| Cash Equivalents |
184
|
476
|
535
|
2 641
|
2 019
|
1 209
|
1 702
|
1 881
|
4 088
|
7 836
|
4 332
|
4 427
|
6 453
|
11 904
|
67
|
567
|
0
|
0
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
19
|
259
|
59
|
82
|
1 441
|
1 870
|
3 157
|
1 024
|
241
|
1 561
|
891
|
736
|
3 291
|
|
| Total Receivables |
145
|
224
|
295
|
272
|
921
|
1 226
|
1 070
|
1 072
|
1 218
|
2 285
|
2 991
|
4 696
|
8 127
|
7 539
|
5 180
|
4 136
|
3 001
|
2 128
|
|
| Accounts Receivables |
22
|
29
|
60
|
48
|
110
|
178
|
98
|
111
|
102
|
487
|
980
|
2 085
|
3 515
|
3 158
|
1 888
|
1 170
|
490
|
263
|
|
| Other Receivables |
123
|
195
|
235
|
224
|
811
|
1 048
|
972
|
961
|
1 116
|
1 798
|
2 011
|
2 611
|
4 612
|
4 381
|
3 292
|
2 966
|
2 511
|
1 866
|
|
| Inventory |
226
|
378
|
752
|
1 351
|
2 395
|
2 872
|
3 349
|
3 699
|
4 250
|
5 379
|
5 582
|
8 119
|
12 333
|
10 882
|
10 791
|
10 467
|
8 269
|
7 058
|
|
| Other Current Assets |
66
|
221
|
397
|
419
|
649
|
762
|
926
|
1 326
|
2 087
|
3 364
|
5 318
|
3 285
|
2 976
|
2 511
|
2 472
|
1 543
|
1 332
|
953
|
|
| Total Current Assets |
622
|
1 299
|
1 978
|
4 683
|
5 985
|
6 277
|
7 499
|
8 250
|
11 930
|
20 566
|
20 337
|
23 953
|
31 066
|
33 178
|
28 714
|
24 537
|
19 036
|
17 271
|
|
| PP&E Net |
185
|
290
|
590
|
1 048
|
1 839
|
2 549
|
3 027
|
3 182
|
3 384
|
3 433
|
4 099
|
4 803
|
5 303
|
5 505
|
27 035
|
23 928
|
21 128
|
16 071
|
|
| PP&E Gross |
0
|
0
|
590
|
1 048
|
1 839
|
2 549
|
3 027
|
3 182
|
3 384
|
3 433
|
4 099
|
4 803
|
5 303
|
5 505
|
27 035
|
23 928
|
21 128
|
16 071
|
|
| Accumulated Depreciation |
0
|
0
|
137
|
237
|
374
|
622
|
916
|
1 263
|
1 625
|
1 970
|
2 296
|
2 726
|
3 056
|
3 873
|
16 273
|
17 901
|
19 218
|
17 612
|
|
| Intangible Assets |
11
|
10
|
161
|
262
|
336
|
523
|
581
|
572
|
600
|
629
|
638
|
625
|
812
|
1 617
|
1 525
|
1 325
|
1 038
|
735
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
309
|
121
|
4
|
4
|
4
|
4
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
29
|
86
|
202
|
319
|
342
|
248
|
255
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
210
|
0
|
23
|
1 379
|
2 092
|
2 353
|
4 680
|
6 704
|
10 623
|
11 361
|
9 195
|
7 869
|
7 183
|
5 820
|
|
| Other Long-Term Assets |
122
|
225
|
440
|
698
|
1 097
|
1 557
|
1 844
|
2 092
|
2 295
|
2 453
|
3 080
|
3 508
|
4 154
|
4 174
|
4 519
|
4 139
|
3 416
|
2 592
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
309
|
121
|
4
|
4
|
4
|
4
|
|
| Total Assets |
940
N/A
|
1 825
+94%
|
3 168
+74%
|
6 691
+111%
|
9 467
+41%
|
10 907
+15%
|
12 973
+19%
|
15 480
+19%
|
20 304
+31%
|
29 438
+45%
|
32 870
+12%
|
39 627
+21%
|
52 353
+32%
|
56 158
+7%
|
71 312
+27%
|
62 143
-13%
|
52 052
-16%
|
42 749
-18%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
212
|
315
|
635
|
1 148
|
2 119
|
3 315
|
3 990
|
5 064
|
5 201
|
6 495
|
7 591
|
9 716
|
12 983
|
12 514
|
12 519
|
12 155
|
9 816
|
8 121
|
|
| Accrued Liabilities |
22
|
36
|
39
|
65
|
124
|
269
|
289
|
470
|
474
|
618
|
608
|
652
|
858
|
1 152
|
1 201
|
1 411
|
1 272
|
1 389
|
|
| Short-Term Debt |
118
|
466
|
992
|
895
|
1 190
|
1 400
|
833
|
1 369
|
0
|
0
|
0
|
3 690
|
10 813
|
13 890
|
10 981
|
6 528
|
5 130
|
4 938
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
47
|
89
|
35
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
2 070
|
2 012
|
1 792
|
1 848
|
|
| Other Current Liabilities |
151
|
187
|
273
|
469
|
1 735
|
1 335
|
1 787
|
1 950
|
2 255
|
2 936
|
4 112
|
5 892
|
6 833
|
7 338
|
7 322
|
6 961
|
6 716
|
6 430
|
|
| Total Current Liabilities |
503
|
1 003
|
1 939
|
2 578
|
5 214
|
6 408
|
6 934
|
8 893
|
7 929
|
10 049
|
12 311
|
19 951
|
31 487
|
34 893
|
34 092
|
29 067
|
24 727
|
22 727
|
|
| Long-Term Debt |
0
|
0
|
85
|
180
|
105
|
0
|
43
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
25 848
|
25 181
|
21 131
|
15 500
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
45
|
49
|
51
|
45
|
127
|
282
|
617
|
173
|
126
|
75
|
34
|
|
| Minority Interest |
10
|
13
|
15
|
4
|
4
|
5
|
5
|
26
|
54
|
43
|
413
|
77
|
348
|
1 042
|
419
|
191
|
4
|
110
|
|
| Other Liabilities |
0
|
0
|
74
|
75
|
75
|
77
|
80
|
42
|
44
|
97
|
106
|
117
|
130
|
255
|
122
|
112
|
184
|
159
|
|
| Total Liabilities |
513
N/A
|
1 016
+98%
|
2 113
+108%
|
2 837
+34%
|
5 398
+90%
|
6 490
+20%
|
7 063
+9%
|
9 041
+28%
|
8 076
-11%
|
10 240
+27%
|
12 876
+26%
|
20 272
+57%
|
32 247
+59%
|
36 807
+14%
|
60 653
+65%
|
54 678
-10%
|
46 113
-16%
|
38 310
-17%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
63
|
66
|
658
|
768
|
768
|
768
|
1 627
|
3 254
|
4 068
|
9 570
|
9 570
|
9 570
|
9 570
|
9 516
|
9 075
|
9 075
|
9 075
|
9 075
|
|
| Retained Earnings |
87
|
220
|
371
|
611
|
1 003
|
1 351
|
1 841
|
2 368
|
2 485
|
3 117
|
3 785
|
3 855
|
4 354
|
4 918
|
2 694
|
5 639
|
6 968
|
8 433
|
|
| Additional Paid In Capital |
278
|
523
|
26
|
2 475
|
2 298
|
2 298
|
2 441
|
816
|
5 675
|
6 511
|
6 639
|
7 557
|
7 178
|
6 927
|
4 276
|
4 292
|
4 315
|
4 256
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
30
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 629
|
998
|
2 009
|
0
|
263
|
489
|
489
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Total Equity |
427
N/A
|
809
+89%
|
1 055
+30%
|
3 853
+265%
|
4 069
+6%
|
4 417
+9%
|
5 910
+34%
|
6 438
+9%
|
12 228
+90%
|
19 199
+57%
|
19 995
+4%
|
19 355
-3%
|
20 106
+4%
|
19 351
-4%
|
10 659
-45%
|
7 466
-30%
|
5 939
-20%
|
4 440
-25%
|
|
| Total Liabilities & Equity |
940
N/A
|
1 825
+94%
|
3 168
+74%
|
6 691
+111%
|
9 467
+41%
|
10 907
+15%
|
12 973
+19%
|
15 480
+19%
|
20 304
+31%
|
29 438
+45%
|
32 870
+12%
|
39 627
+21%
|
52 353
+32%
|
56 158
+7%
|
71 312
+27%
|
62 143
-13%
|
52 052
-16%
|
42 749
-18%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
500
|
526
|
5 263
|
6 143
|
6 143
|
6 143
|
6 509
|
6 509
|
8 135
|
9 570
|
9 570
|
9 404
|
9 468
|
9 313
|
9 075
|
8 989
|
8 925
|
8 925
|
|