Feishang Anthracite Resources Ltd
HKEX:1738
Balance Sheet
Balance Sheet Decomposition
Feishang Anthracite Resources Ltd
Feishang Anthracite Resources Ltd
Balance Sheet
Feishang Anthracite Resources Ltd
| 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 |
77
|
74
|
161
|
147
|
270
|
72
|
117
|
78
|
54
|
42
|
30
|
24
|
25
|
10
|
4
|
|
| Cash |
77
|
74
|
161
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
147
|
270
|
72
|
117
|
78
|
54
|
42
|
30
|
24
|
25
|
10
|
4
|
|
| Short-Term Investments |
0
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
6
|
7
|
0
|
0
|
|
| Total Receivables |
17
|
46
|
72
|
91
|
142
|
173
|
159
|
162
|
207
|
164
|
202
|
134
|
120
|
51
|
55
|
|
| Accounts Receivables |
6
|
29
|
38
|
57
|
96
|
114
|
78
|
94
|
129
|
98
|
136
|
68
|
73
|
6
|
5
|
|
| Other Receivables |
11
|
17
|
34
|
34
|
46
|
59
|
80
|
68
|
79
|
66
|
65
|
65
|
46
|
45
|
50
|
|
| Inventory |
5
|
5
|
11
|
14
|
18
|
17
|
12
|
25
|
45
|
37
|
54
|
32
|
39
|
61
|
45
|
|
| Other Current Assets |
9
|
34
|
22
|
44
|
24
|
213
|
276
|
106
|
140
|
244
|
233
|
223
|
104
|
120
|
30
|
|
| Total Current Assets |
107
|
179
|
286
|
297
|
454
|
475
|
564
|
371
|
452
|
492
|
525
|
419
|
294
|
242
|
133
|
|
| PP&E Net |
1 792
|
2 036
|
2 332
|
2 471
|
2 616
|
2 307
|
2 292
|
2 482
|
2 946
|
3 078
|
2 789
|
2 844
|
2 923
|
2 813
|
2 705
|
|
| PP&E Gross |
1 792
|
2 036
|
2 332
|
2 471
|
2 616
|
2 307
|
2 292
|
2 482
|
2 946
|
3 078
|
2 789
|
2 844
|
2 923
|
2 813
|
2 705
|
|
| Accumulated Depreciation |
8
|
21
|
38
|
248
|
426
|
962
|
1 228
|
1 439
|
1 633
|
1 643
|
2 076
|
2 293
|
2 591
|
2 906
|
3 129
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
33
|
89
|
145
|
139
|
152
|
124
|
140
|
193
|
72
|
53
|
96
|
106
|
104
|
55
|
30
|
|
| Total Assets |
1 932
N/A
|
2 305
+19%
|
2 763
+20%
|
2 907
+5%
|
3 221
+11%
|
2 905
-10%
|
2 991
+3%
|
3 043
+2%
|
3 469
+14%
|
3 623
+4%
|
3 407
-6%
|
3 366
-1%
|
3 318
-1%
|
3 106
-6%
|
2 865
-8%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
80
|
69
|
104
|
143
|
203
|
492
|
537
|
238
|
546
|
882
|
829
|
723
|
907
|
949
|
872
|
|
| Accrued Liabilities |
15
|
11
|
26
|
63
|
44
|
36
|
51
|
57
|
58
|
78
|
88
|
167
|
225
|
187
|
294
|
|
| Short-Term Debt |
19
|
23
|
26
|
39
|
33
|
33
|
487
|
377
|
364
|
346
|
170
|
245
|
1 380
|
1 474
|
1 494
|
|
| Current Portion of Long-Term Debt |
100
|
225
|
444
|
1 019
|
1 110
|
675
|
161
|
192
|
767
|
368
|
215
|
1 505
|
270
|
337
|
253
|
|
| Other Current Liabilities |
330
|
483
|
717
|
202
|
90
|
122
|
144
|
291
|
350
|
448
|
560
|
675
|
524
|
832
|
1 109
|
|
| Total Current Liabilities |
544
|
811
|
1 316
|
1 465
|
1 480
|
1 358
|
1 380
|
1 155
|
2 084
|
2 122
|
1 862
|
3 315
|
3 306
|
3 779
|
4 022
|
|
| Long-Term Debt |
452
|
614
|
647
|
945
|
795
|
395
|
243
|
451
|
91
|
1 263
|
1 694
|
367
|
287
|
103
|
114
|
|
| Deferred Income Tax |
286
|
289
|
267
|
216
|
188
|
114
|
127
|
135
|
138
|
89
|
62
|
63
|
85
|
74
|
86
|
|
| Minority Interest |
76
|
86
|
94
|
94
|
90
|
70
|
75
|
113
|
164
|
185
|
184
|
201
|
249
|
224
|
194
|
|
| Other Liabilities |
19
|
24
|
25
|
25
|
601
|
1 414
|
1 825
|
1 667
|
1 268
|
345
|
341
|
269
|
188
|
209
|
270
|
|
| Total Liabilities |
1 377
N/A
|
1 825
+33%
|
2 349
+29%
|
2 745
+17%
|
3 154
+15%
|
3 353
+6%
|
3 650
+9%
|
3 520
-4%
|
3 745
+6%
|
4 003
+7%
|
4 143
+3%
|
4 216
+2%
|
4 115
-2%
|
4 389
+7%
|
4 687
+7%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
555
|
480
|
414
|
76
|
162
|
696
|
942
|
824
|
700
|
867
|
1 275
|
1 060
|
1 007
|
1 493
|
2 032
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
76
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
205
|
|
| Other Equity |
0
|
0
|
0
|
9
|
24
|
43
|
78
|
141
|
218
|
282
|
334
|
6
|
5
|
4
|
4
|
|
| Total Equity |
555
N/A
|
480
-14%
|
414
-14%
|
162
-61%
|
67
-58%
|
447
N/A
|
658
-47%
|
477
+28%
|
276
+42%
|
380
-38%
|
736
-94%
|
849
-15%
|
797
+6%
|
1 283
-61%
|
1 822
-42%
|
|
| Total Liabilities & Equity |
1 932
N/A
|
2 305
+19%
|
2 763
+20%
|
2 907
+5%
|
3 221
+11%
|
2 905
-10%
|
2 991
+3%
|
3 043
+2%
|
3 469
+14%
|
3 623
+4%
|
3 407
-6%
|
3 366
-1%
|
3 318
-1%
|
3 106
-6%
|
2 865
-8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 246
|
1 246
|
1 246
|
1 246
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
1 381
|
|