Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
Balance Sheet
Balance Sheet Decomposition
Hmt Xiamen New Technical Materials Co Ltd
Hmt Xiamen New Technical Materials Co Ltd
Balance Sheet
Hmt Xiamen New Technical Materials Co Ltd
| 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 |
69
|
68
|
123
|
423
|
542
|
539
|
856
|
500
|
1 244
|
905
|
746
|
751
|
1 481
|
1 135
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
746
|
751
|
1 481
|
1 126
|
|
| Cash Equivalents |
69
|
68
|
123
|
423
|
542
|
539
|
856
|
500
|
1 244
|
905
|
0
|
0
|
0
|
10
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
460
|
880
|
210
|
194
|
73
|
53
|
32
|
32
|
|
| Total Receivables |
92
|
124
|
146
|
178
|
271
|
431
|
414
|
355
|
363
|
809
|
543
|
867
|
1 164
|
986
|
|
| Accounts Receivables |
64
|
83
|
110
|
154
|
209
|
308
|
313
|
257
|
335
|
337
|
325
|
521
|
614
|
837
|
|
| Other Receivables |
28
|
41
|
36
|
24
|
63
|
124
|
101
|
98
|
28
|
472
|
218
|
347
|
550
|
149
|
|
| Inventory |
54
|
41
|
49
|
55
|
66
|
91
|
99
|
126
|
110
|
136
|
161
|
270
|
275
|
281
|
|
| Other Current Assets |
0
|
0
|
1
|
151
|
43
|
42
|
1
|
1
|
1
|
2
|
20
|
36
|
28
|
29
|
|
| Total Current Assets |
215
|
234
|
319
|
806
|
923
|
1 102
|
1 830
|
1 862
|
1 928
|
2 046
|
1 544
|
1 977
|
2 979
|
2 464
|
|
| PP&E Net |
133
|
195
|
243
|
283
|
320
|
424
|
495
|
663
|
697
|
636
|
653
|
701
|
764
|
1 162
|
|
| PP&E Gross |
133
|
195
|
243
|
283
|
320
|
424
|
495
|
663
|
697
|
636
|
653
|
701
|
764
|
1 162
|
|
| Accumulated Depreciation |
30
|
41
|
60
|
88
|
120
|
149
|
201
|
264
|
342
|
420
|
513
|
616
|
725
|
816
|
|
| Intangible Assets |
29
|
28
|
28
|
27
|
27
|
36
|
36
|
39
|
37
|
36
|
34
|
221
|
56
|
85
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
12
|
12
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
32
|
859
|
828
|
1 121
|
1 540
|
|
| Other Long-Term Assets |
1
|
1
|
2
|
5
|
6
|
10
|
46
|
20
|
11
|
12
|
24
|
56
|
151
|
107
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
12
|
12
|
|
| Total Assets |
378
N/A
|
458
+21%
|
591
+29%
|
1 121
+90%
|
1 275
+14%
|
1 572
+23%
|
2 410
+53%
|
2 586
+7%
|
2 675
+3%
|
2 762
+3%
|
3 114
+13%
|
3 784
+22%
|
5 084
+34%
|
5 371
+6%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
33
|
41
|
47
|
62
|
79
|
137
|
126
|
119
|
118
|
130
|
160
|
183
|
228
|
331
|
|
| Accrued Liabilities |
9
|
12
|
17
|
25
|
36
|
58
|
63
|
56
|
58
|
66
|
83
|
105
|
121
|
133
|
|
| Short-Term Debt |
46
|
49
|
90
|
61
|
29
|
30
|
32
|
0
|
0
|
2
|
7
|
33
|
20
|
20
|
|
| Current Portion of Long-Term Debt |
0
|
5
|
5
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
1
|
|
| Other Current Liabilities |
16
|
23
|
20
|
26
|
53
|
46
|
22
|
54
|
44
|
29
|
18
|
29
|
26
|
54
|
|
| Total Current Liabilities |
103
|
130
|
179
|
186
|
197
|
271
|
244
|
228
|
220
|
226
|
273
|
356
|
399
|
540
|
|
| Long-Term Debt |
11
|
14
|
9
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
787
|
837
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
13
|
21
|
28
|
34
|
39
|
42
|
46
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
92
|
194
|
139
|
120
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
26
|
30
|
40
|
48
|
48
|
45
|
42
|
|
| Total Liabilities |
115
N/A
|
144
+25%
|
188
+31%
|
199
+6%
|
197
-1%
|
272
+38%
|
265
-3%
|
267
+1%
|
271
+1%
|
305
+12%
|
453
+49%
|
642
+42%
|
1 413
+120%
|
1 584
+12%
|
|
| Equity | |||||||||||||||
| Common Stock |
75
|
105
|
105
|
140
|
143
|
214
|
236
|
313
|
311
|
309
|
307
|
321
|
326
|
329
|
|
| Retained Earnings |
100
|
151
|
240
|
359
|
512
|
703
|
831
|
990
|
1 073
|
1 135
|
1 271
|
1 434
|
1 616
|
1 831
|
|
| Additional Paid In Capital |
88
|
58
|
58
|
424
|
462
|
406
|
1 089
|
1 066
|
1 050
|
1 028
|
1 084
|
1 445
|
1 646
|
1 708
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
38
|
23
|
11
|
49
|
29
|
14
|
0
|
60
|
180
|
333
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
262
|
251
|
|
| Total Equity |
263
N/A
|
314
+20%
|
403
+28%
|
923
+129%
|
1 078
+17%
|
1 300
+21%
|
2 145
+65%
|
2 319
+8%
|
2 404
+4%
|
2 457
+2%
|
2 662
+8%
|
3 142
+18%
|
3 670
+17%
|
3 786
+3%
|
|
| Total Liabilities & Equity |
378
N/A
|
458
+21%
|
591
+29%
|
1 121
+90%
|
1 275
+14%
|
1 572
+23%
|
2 410
+53%
|
2 586
+7%
|
2 675
+3%
|
2 762
+3%
|
3 114
+13%
|
3 784
+22%
|
5 084
+34%
|
5 371
+6%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
146
|
205
|
205
|
273
|
273
|
275
|
306
|
307
|
307
|
307
|
307
|
318
|
320
|
329
|
|