China Lilang Ltd
HKEX:1234
Balance Sheet
Balance Sheet Decomposition
China Lilang Ltd
China Lilang Ltd
Balance Sheet
China Lilang Ltd
| Dec-2006 | 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 |
27
|
59
|
54
|
1 152
|
1 423
|
1 241
|
1 243
|
1 436
|
2 132
|
2 162
|
1 614
|
1 823
|
1 843
|
1 751
|
0
|
0
|
0
|
1 077
|
827
|
|
| Cash |
27
|
59
|
54
|
619
|
201
|
1 161
|
182
|
1 217
|
2 132
|
2 132
|
1 614
|
1 823
|
1 843
|
1 751
|
0
|
0
|
0
|
1 077
|
827
|
|
| Cash Equivalents |
0
|
0
|
0
|
533
|
1 222
|
80
|
1 061
|
219
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
100
|
160
|
30
|
30
|
569
|
188
|
0
|
0
|
0
|
0
|
0
|
0
|
837
|
|
| Total Receivables |
202
|
181
|
255
|
408
|
456
|
642
|
687
|
495
|
680
|
761
|
680
|
673
|
932
|
1 052
|
842
|
711
|
765
|
649
|
732
|
|
| Accounts Receivables |
202
|
173
|
252
|
407
|
451
|
642
|
686
|
495
|
668
|
757
|
668
|
637
|
823
|
957
|
712
|
484
|
529
|
393
|
421
|
|
| Other Receivables |
0
|
8
|
3
|
1
|
5
|
0
|
1
|
0
|
12
|
4
|
12
|
36
|
109
|
95
|
131
|
227
|
237
|
256
|
312
|
|
| Inventory |
92
|
184
|
270
|
185
|
218
|
290
|
304
|
314
|
305
|
305
|
305
|
341
|
682
|
696
|
668
|
894
|
885
|
826
|
1 087
|
|
| Other Current Assets |
18
|
91
|
73
|
48
|
47
|
12
|
180
|
513
|
513
|
1 087
|
513
|
24
|
30
|
32
|
368
|
97
|
161
|
125
|
355
|
|
| Total Current Assets |
340
|
515
|
651
|
1 792
|
2 144
|
2 185
|
2 515
|
2 917
|
3 680
|
4 344
|
3 680
|
3 050
|
3 487
|
3 531
|
3 618
|
3 273
|
2 772
|
2 678
|
3 838
|
|
| PP&E Net |
52
|
128
|
139
|
182
|
210
|
354
|
389
|
369
|
395
|
281
|
395
|
528
|
711
|
862
|
1 206
|
1 510
|
1 473
|
1 453
|
1 428
|
|
| PP&E Gross |
52
|
128
|
139
|
182
|
210
|
354
|
389
|
369
|
395
|
281
|
395
|
528
|
711
|
862
|
1 206
|
1 510
|
1 473
|
1 453
|
1 428
|
|
| Accumulated Depreciation |
3
|
6
|
11
|
22
|
32
|
47
|
65
|
90
|
138
|
138
|
137
|
142
|
163
|
210
|
286
|
426
|
548
|
708
|
883
|
|
| Intangible Assets |
0
|
0
|
1
|
2
|
5
|
5
|
7
|
6
|
5
|
4
|
5
|
6
|
7
|
8
|
8
|
7
|
5
|
4
|
3
|
|
| Long-Term Investments |
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
25
|
102
|
99
|
142
|
122
|
119
|
922
|
1 350
|
747
|
|
| Other Long-Term Assets |
16
|
16
|
42
|
42
|
49
|
51
|
379
|
209
|
128
|
126
|
128
|
111
|
109
|
21
|
57
|
99
|
306
|
1 018
|
838
|
|
| Total Assets |
407
N/A
|
658
+62%
|
862
+31%
|
2 014
+134%
|
2 408
+20%
|
2 595
+8%
|
3 289
+27%
|
3 501
+6%
|
4 234
+21%
|
4 756
+12%
|
4 234
-11%
|
3 796
-10%
|
4 412
+16%
|
4 563
+3%
|
5 011
+10%
|
5 008
0%
|
5 478
+9%
|
6 503
+19%
|
6 854
+5%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
63
|
233
|
210
|
247
|
377
|
222
|
206
|
184
|
343
|
343
|
344
|
337
|
607
|
518
|
410
|
435
|
580
|
730
|
915
|
|
| Accrued Liabilities |
11
|
17
|
29
|
51
|
39
|
45
|
51
|
44
|
68
|
68
|
64
|
56
|
60
|
63
|
66
|
68
|
64
|
77
|
94
|
|
| Short-Term Debt |
127
|
95
|
140
|
1
|
0
|
0
|
0
|
0
|
1 004
|
1 004
|
494
|
0
|
0
|
0
|
0
|
73
|
249
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
150
|
418
|
0
|
0
|
0
|
0
|
0
|
1
|
62
|
98
|
75
|
365
|
596
|
|
| Other Current Liabilities |
18
|
27
|
40
|
72
|
120
|
101
|
137
|
133
|
272
|
391
|
272
|
226
|
326
|
354
|
750
|
588
|
470
|
451
|
446
|
|
| Total Current Liabilities |
219
|
372
|
419
|
372
|
536
|
368
|
544
|
779
|
1 173
|
1 806
|
1 173
|
619
|
993
|
935
|
1 288
|
1 261
|
1 439
|
1 623
|
2 051
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
294
|
145
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
64
|
244
|
902
|
723
|
|
| Deferred Income Tax |
0
|
0
|
2
|
0
|
11
|
48
|
69
|
63
|
47
|
39
|
47
|
33
|
20
|
22
|
8
|
9
|
13
|
10
|
25
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
|
| Other Liabilities |
139
|
141
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
359
N/A
|
513
+43%
|
422
-18%
|
372
-12%
|
548
+47%
|
418
-24%
|
907
+117%
|
988
+9%
|
1 222
+24%
|
1 844
+51%
|
1 222
-34%
|
654
-46%
|
1 013
+55%
|
957
-5%
|
1 358
+42%
|
1 334
-2%
|
1 695
+27%
|
2 535
+50%
|
2 828
+12%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
21
|
0
|
0
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
105
|
106
|
106
|
106
|
106
|
106
|
106
|
106
|
|
| Retained Earnings |
28
|
146
|
300
|
551
|
973
|
1 598
|
2 227
|
2 418
|
2 919
|
2 811
|
2 919
|
3 051
|
3 306
|
3 507
|
3 545
|
3 569
|
3 679
|
3 862
|
3 926
|
|
| Additional Paid In Capital |
0
|
0
|
139
|
987
|
796
|
497
|
73
|
1
|
27
|
27
|
27
|
27
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|
| Other Equity |
0
|
0
|
0
|
1
|
15
|
24
|
24
|
11
|
33
|
33
|
41
|
42
|
43
|
37
|
28
|
33
|
34
|
32
|
37
|
|
| Total Equity |
49
N/A
|
146
+199%
|
439
+202%
|
1 642
+274%
|
1 860
+13%
|
2 177
+17%
|
2 382
+9%
|
2 514
+6%
|
3 012
+20%
|
2 911
-3%
|
3 012
+3%
|
3 142
+4%
|
3 400
+8%
|
3 606
+6%
|
3 654
+1%
|
3 673
+1%
|
3 782
+3%
|
3 967
+5%
|
4 026
+1%
|
|
| Total Liabilities & Equity |
407
N/A
|
658
+62%
|
862
+31%
|
2 014
+134%
|
2 408
+20%
|
2 595
+8%
|
3 289
+27%
|
3 501
+6%
|
4 234
+21%
|
4 756
+12%
|
4 234
-11%
|
3 796
-10%
|
4 412
+16%
|
4 563
+3%
|
5 011
+10%
|
5 008
0%
|
5 478
+9%
|
6 503
+19%
|
6 854
+5%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
1 200
|
1 200
|
1 200
|
1 200
|
1 201
|
1 201
|
1 201
|
1 201
|
1 209
|
1 209
|
1 209
|
1 197
|
1 197
|
1 197
|
1 197
|
1 197
|
1 197
|
1 197
|
1 197
|
|