Ximei Resources Holding Ltd
HKEX:9936
Balance Sheet
Balance Sheet Decomposition
Ximei Resources Holding Ltd
Ximei Resources Holding Ltd
Balance Sheet
Ximei Resources Holding Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
17
|
38
|
99
|
58
|
186
|
170
|
325
|
116
|
182
|
|
| Cash Equivalents |
17
|
38
|
99
|
58
|
186
|
170
|
325
|
116
|
182
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
112
|
71
|
69
|
169
|
150
|
183
|
238
|
437
|
428
|
|
| Accounts Receivables |
55
|
38
|
32
|
101
|
100
|
103
|
164
|
262
|
282
|
|
| Other Receivables |
56
|
34
|
37
|
68
|
50
|
80
|
73
|
176
|
146
|
|
| Inventory |
26
|
76
|
163
|
130
|
269
|
256
|
511
|
682
|
745
|
|
| Other Current Assets |
21
|
65
|
35
|
42
|
114
|
142
|
121
|
135
|
236
|
|
| Total Current Assets |
177
|
250
|
365
|
400
|
720
|
750
|
1 195
|
1 370
|
1 591
|
|
| PP&E Net |
47
|
70
|
101
|
116
|
120
|
214
|
403
|
484
|
455
|
|
| PP&E Gross |
47
|
70
|
101
|
116
|
120
|
214
|
403
|
484
|
455
|
|
| Accumulated Depreciation |
23
|
28
|
32
|
42
|
47
|
60
|
77
|
111
|
130
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
42
|
12
|
25
|
35
|
|
| Other Long-Term Assets |
9
|
10
|
7
|
12
|
13
|
77
|
89
|
49
|
60
|
|
| Total Assets |
232
N/A
|
330
+42%
|
473
+44%
|
527
+11%
|
854
+62%
|
1 082
+27%
|
1 699
+57%
|
1 928
+13%
|
2 142
+11%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
6
|
20
|
40
|
17
|
6
|
14
|
86
|
54
|
62
|
|
| Accrued Liabilities |
6
|
17
|
13
|
20
|
25
|
31
|
29
|
32
|
21
|
|
| Short-Term Debt |
0
|
47
|
93
|
95
|
227
|
261
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
30
|
0
|
8
|
9
|
10
|
76
|
336
|
551
|
476
|
|
| Other Current Liabilities |
52
|
15
|
16
|
22
|
31
|
41
|
66
|
79
|
145
|
|
| Total Current Liabilities |
95
|
98
|
169
|
163
|
300
|
422
|
518
|
716
|
704
|
|
| Long-Term Debt |
1
|
56
|
52
|
44
|
32
|
37
|
179
|
106
|
132
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
61
|
76
|
122
|
|
| Total Liabilities |
96
N/A
|
155
+61%
|
222
+43%
|
207
-7%
|
332
+61%
|
460
+38%
|
758
+65%
|
898
+18%
|
964
+7%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
136
|
175
|
249
|
316
|
383
|
486
|
597
|
684
|
824
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
129
|
129
|
328
|
328
|
328
|
|
| Other Equity |
0
|
0
|
2
|
4
|
7
|
5
|
13
|
15
|
23
|
|
| Total Equity |
136
N/A
|
175
+29%
|
252
+44%
|
321
+27%
|
522
+63%
|
623
+19%
|
941
+51%
|
1 030
+9%
|
1 178
+14%
|
|
| Total Liabilities & Equity |
232
N/A
|
330
+42%
|
473
+44%
|
527
+11%
|
854
+62%
|
1 082
+27%
|
1 699
+57%
|
1 928
+13%
|
2 142
+11%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
225
|
225
|
225
|
225
|
300
|
300
|
360
|
360
|
360
|
|