Thinker Agricultural Machinery Co Ltd
SSE:603789
Balance Sheet
Balance Sheet Decomposition
Thinker Agricultural Machinery Co Ltd
Thinker Agricultural Machinery Co Ltd
Balance Sheet
Thinker Agricultural Machinery Co Ltd
| 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 |
546
|
411
|
503
|
416
|
241
|
164
|
102
|
109
|
53
|
79
|
39
|
68
|
47
|
|
| Cash |
103
|
63
|
118
|
15
|
88
|
0
|
0
|
0
|
0
|
79
|
39
|
68
|
47
|
|
| Cash Equivalents |
443
|
349
|
385
|
402
|
153
|
164
|
102
|
109
|
53
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
3
|
6
|
18
|
140
|
278
|
487
|
679
|
568
|
471
|
276
|
261
|
300
|
|
| Accounts Receivables |
4
|
3
|
6
|
15
|
99
|
230
|
433
|
629
|
500
|
410
|
257
|
232
|
269
|
|
| Other Receivables |
2
|
0
|
1
|
3
|
41
|
48
|
54
|
50
|
68
|
61
|
19
|
29
|
31
|
|
| Inventory |
29
|
16
|
32
|
59
|
150
|
110
|
201
|
161
|
153
|
149
|
169
|
230
|
207
|
|
| Other Current Assets |
10
|
25
|
8
|
339
|
411
|
224
|
103
|
63
|
46
|
61
|
45
|
120
|
28
|
|
| Total Current Assets |
589
|
455
|
550
|
832
|
941
|
777
|
893
|
1 017
|
820
|
760
|
530
|
678
|
565
|
|
| PP&E Net |
77
|
162
|
219
|
232
|
344
|
376
|
403
|
402
|
386
|
322
|
294
|
374
|
416
|
|
| PP&E Gross |
77
|
162
|
219
|
232
|
344
|
376
|
403
|
402
|
386
|
322
|
294
|
374
|
416
|
|
| Accumulated Depreciation |
10
|
16
|
22
|
39
|
70
|
100
|
139
|
180
|
210
|
248
|
272
|
267
|
295
|
|
| Intangible Assets |
49
|
48
|
47
|
46
|
71
|
118
|
110
|
97
|
92
|
88
|
87
|
90
|
77
|
|
| Goodwill |
0
|
0
|
0
|
0
|
147
|
147
|
147
|
146
|
16
|
16
|
16
|
16
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
30
|
30
|
39
|
40
|
51
|
92
|
97
|
92
|
75
|
|
| Other Long-Term Assets |
4
|
3
|
17
|
13
|
18
|
17
|
24
|
17
|
36
|
54
|
51
|
46
|
28
|
|
| Other Assets |
0
|
0
|
0
|
0
|
147
|
147
|
147
|
146
|
16
|
16
|
16
|
16
|
0
|
|
| Total Assets |
720
N/A
|
668
-7%
|
832
+25%
|
1 124
+35%
|
1 551
+38%
|
1 465
-6%
|
1 616
+10%
|
1 719
+6%
|
1 401
-19%
|
1 332
-5%
|
1 076
-19%
|
1 297
+21%
|
1 161
-10%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
38
|
13
|
32
|
25
|
91
|
59
|
133
|
145
|
88
|
128
|
144
|
296
|
366
|
|
| Accrued Liabilities |
2
|
4
|
6
|
1
|
13
|
15
|
30
|
36
|
29
|
29
|
29
|
28
|
28
|
|
| Short-Term Debt |
205
|
125
|
236
|
29
|
164
|
116
|
200
|
206
|
282
|
380
|
262
|
188
|
203
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
16
|
16
|
3
|
24
|
|
| Other Current Liabilities |
74
|
33
|
1
|
14
|
148
|
115
|
125
|
153
|
40
|
60
|
68
|
182
|
101
|
|
| Total Current Liabilities |
319
|
175
|
273
|
67
|
416
|
305
|
487
|
555
|
454
|
613
|
519
|
697
|
722
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
40
|
26
|
20
|
67
|
85
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
41
|
52
|
68
|
70
|
90
|
45
|
45
|
44
|
40
|
|
| Other Liabilities |
11
|
9
|
27
|
25
|
22
|
24
|
29
|
38
|
30
|
29
|
22
|
67
|
69
|
|
| Total Liabilities |
330
N/A
|
184
-44%
|
300
+63%
|
92
-69%
|
483
+423%
|
384
-21%
|
586
+53%
|
675
+15%
|
615
-9%
|
714
+16%
|
608
-15%
|
877
+44%
|
917
+5%
|
|
| Equity | ||||||||||||||
| Common Stock |
150
|
150
|
150
|
200
|
202
|
262
|
260
|
260
|
260
|
260
|
260
|
277
|
270
|
|
| Retained Earnings |
113
|
207
|
255
|
257
|
292
|
307
|
251
|
265
|
11
|
166
|
326
|
382
|
557
|
|
| Additional Paid In Capital |
127
|
127
|
127
|
575
|
604
|
541
|
519
|
519
|
537
|
524
|
534
|
606
|
580
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
30
|
29
|
0
|
0
|
0
|
0
|
0
|
82
|
49
|
|
| Total Equity |
390
N/A
|
484
+24%
|
532
+10%
|
1 031
+94%
|
1 068
+4%
|
1 081
+1%
|
1 030
-5%
|
1 044
+1%
|
786
-25%
|
618
-21%
|
468
-24%
|
419
-10%
|
244
-42%
|
|
| Total Liabilities & Equity |
720
N/A
|
668
-7%
|
832
+25%
|
1 124
+35%
|
1 551
+38%
|
1 465
-6%
|
1 616
+10%
|
1 719
+6%
|
1 401
-19%
|
1 332
-5%
|
1 076
-19%
|
1 297
+21%
|
1 161
-10%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
195
|
195
|
195
|
260
|
262
|
262
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|