Eastroc Beverage Group Co Ltd
SSE:605499
Balance Sheet
Balance Sheet Decomposition
Eastroc Beverage Group Co Ltd
Eastroc Beverage Group Co Ltd
Balance Sheet
Eastroc Beverage Group Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
324
|
945
|
1 219
|
999
|
1 442
|
2 909
|
5 644
|
|
| Cash |
1
|
0
|
0
|
999
|
1 439
|
2 875
|
5 589
|
|
| Cash Equivalents |
323
|
945
|
1 219
|
0
|
4
|
34
|
54
|
|
| Short-Term Investments |
0
|
0
|
130
|
1 288
|
4 994
|
4 490
|
5 271
|
|
| Total Receivables |
124
|
131
|
140
|
132
|
162
|
324
|
475
|
|
| Accounts Receivables |
40
|
26
|
13
|
25
|
25
|
66
|
81
|
|
| Other Receivables |
84
|
105
|
127
|
107
|
137
|
258
|
393
|
|
| Inventory |
120
|
214
|
273
|
340
|
394
|
569
|
1 068
|
|
| Other Current Assets |
115
|
161
|
197
|
93
|
254
|
476
|
248
|
|
| Total Current Assets |
683
|
1 452
|
1 959
|
2 852
|
7 246
|
8 769
|
12 706
|
|
| PP&E Net |
1 127
|
1 490
|
1 907
|
2 334
|
2 917
|
3 502
|
4 661
|
|
| PP&E Gross |
1 127
|
1 490
|
1 907
|
2 334
|
2 917
|
3 502
|
4 661
|
|
| Accumulated Depreciation |
281
|
382
|
498
|
666
|
877
|
1 118
|
1 448
|
|
| Intangible Assets |
155
|
164
|
237
|
323
|
357
|
485
|
746
|
|
| Note Receivable |
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
130
|
100
|
2 076
|
1 000
|
1 563
|
4 049
|
|
| Other Long-Term Assets |
143
|
105
|
158
|
203
|
349
|
392
|
515
|
|
| Total Assets |
2 108
N/A
|
3 341
+59%
|
4 361
+31%
|
7 790
+79%
|
11 870
+52%
|
14 710
+24%
|
22 676
+54%
|
|
| Liabilities | ||||||||
| Accounts Payable |
195
|
304
|
295
|
536
|
651
|
915
|
1 265
|
|
| Accrued Liabilities |
91
|
180
|
204
|
296
|
331
|
671
|
890
|
|
| Short-Term Debt |
170
|
25
|
113
|
642
|
3 182
|
2 996
|
6 551
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
62
|
42
|
39
|
34
|
13
|
|
| Other Current Liabilities |
501
|
943
|
1 456
|
1 899
|
2 503
|
3 431
|
6 125
|
|
| Total Current Liabilities |
957
|
1 452
|
2 130
|
3 415
|
6 706
|
8 047
|
14 845
|
|
| Long-Term Debt |
50
|
237
|
302
|
120
|
85
|
315
|
85
|
|
| Deferred Income Tax |
1
|
1
|
1
|
4
|
1
|
4
|
3
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Other Liabilities |
13
|
15
|
15
|
13
|
14
|
20
|
51
|
|
| Total Liabilities |
1 021
N/A
|
1 706
+67%
|
2 448
+44%
|
3 552
+45%
|
6 805
+92%
|
8 386
+23%
|
14 988
+79%
|
|
| Equity | ||||||||
| Common Stock |
350
|
360
|
360
|
400
|
400
|
400
|
520
|
|
| Retained Earnings |
462
|
893
|
1 165
|
1 758
|
2 598
|
3 838
|
5 165
|
|
| Additional Paid In Capital |
275
|
383
|
389
|
2 080
|
2 080
|
2 080
|
1 960
|
|
| Other Equity |
0
|
0
|
0
|
0
|
14
|
5
|
42
|
|
| Total Equity |
1 087
N/A
|
1 635
+50%
|
1 913
+17%
|
4 238
+122%
|
5 064
+19%
|
6 324
+25%
|
7 688
+22%
|
|
| Total Liabilities & Equity |
2 108
N/A
|
3 341
+59%
|
4 361
+31%
|
7 790
+79%
|
11 870
+52%
|
14 710
+24%
|
22 676
+54%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
400
|
400
|
400
|
520
|
520
|
520
|
520
|
|