China Avionics Systems Co Ltd
SSE:600372
Balance Sheet
Balance Sheet Decomposition
China Avionics Systems Co Ltd
China Avionics Systems Co Ltd
Balance Sheet
China Avionics Systems Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | 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 |
968
|
960
|
859
|
801
|
590
|
440
|
414
|
428
|
185
|
1 194
|
1 117
|
2 008
|
2 419
|
2 055
|
2 436
|
2 287
|
4 255
|
2 527
|
3 344
|
3 946
|
3 940
|
9 737
|
11 973
|
12 137
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3 940
|
9 737
|
11 973
|
12 137
|
|
| Cash Equivalents |
968
|
960
|
859
|
801
|
590
|
440
|
414
|
428
|
185
|
1 194
|
1 117
|
2 007
|
2 418
|
2 054
|
2 435
|
2 287
|
4 255
|
2 527
|
3 344
|
3 946
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
|
| Total Receivables |
486
|
874
|
1 237
|
882
|
1 215
|
842
|
583
|
990
|
255
|
1 809
|
2 066
|
3 792
|
4 162
|
5 166
|
5 932
|
7 072
|
8 011
|
9 357
|
9 297
|
9 369
|
8 962
|
21 511
|
27 008
|
29 954
|
|
| Accounts Receivables |
293
|
244
|
269
|
381
|
459
|
714
|
409
|
860
|
178
|
1 405
|
1 659
|
2 992
|
3 268
|
3 947
|
4 547
|
5 194
|
5 806
|
6 546
|
6 855
|
7 504
|
6 488
|
17 095
|
20 148
|
24 680
|
|
| Other Receivables |
193
|
630
|
968
|
501
|
756
|
128
|
174
|
130
|
77
|
404
|
407
|
800
|
894
|
1 219
|
1 385
|
1 878
|
2 205
|
2 811
|
2 442
|
1 865
|
2 473
|
4 416
|
6 860
|
5 273
|
|
| Inventory |
721
|
872
|
597
|
654
|
868
|
196
|
312
|
431
|
141
|
1 058
|
1 300
|
1 983
|
2 175
|
2 527
|
2 747
|
2 818
|
3 264
|
3 725
|
3 962
|
4 747
|
6 112
|
13 009
|
13 894
|
15 648
|
|
| Other Current Assets |
140
|
50
|
31
|
53
|
287
|
57
|
56
|
51
|
6
|
213
|
222
|
282
|
376
|
370
|
330
|
269
|
280
|
259
|
385
|
363
|
399
|
2 719
|
2 600
|
1 754
|
|
| Total Current Assets |
2 315
|
2 755
|
2 723
|
2 390
|
2 960
|
1 534
|
1 365
|
1 898
|
586
|
4 274
|
4 705
|
8 065
|
9 133
|
10 117
|
11 445
|
12 446
|
15 811
|
15 868
|
16 988
|
18 426
|
19 412
|
46 977
|
55 475
|
59 493
|
|
| PP&E Net |
929
|
1 059
|
1 115
|
1 209
|
2 829
|
708
|
522
|
123
|
211
|
1 469
|
1 630
|
2 666
|
3 100
|
3 327
|
3 436
|
3 787
|
4 088
|
4 447
|
4 474
|
5 011
|
5 499
|
12 278
|
12 843
|
13 078
|
|
| PP&E Gross |
929
|
1 059
|
1 115
|
1 209
|
2 829
|
708
|
522
|
123
|
211
|
1 469
|
1 630
|
2 666
|
3 100
|
3 327
|
3 436
|
3 787
|
4 088
|
4 447
|
4 474
|
5 011
|
5 499
|
12 278
|
12 843
|
13 078
|
|
| Accumulated Depreciation |
454
|
549
|
666
|
771
|
909
|
690
|
621
|
762
|
168
|
941
|
1 092
|
1 697
|
1 822
|
2 033
|
2 265
|
2 505
|
2 742
|
2 972
|
2 795
|
3 006
|
3 295
|
9 685
|
10 631
|
11 674
|
|
| Intangible Assets |
20
|
20
|
19
|
19
|
17
|
2
|
0
|
160
|
146
|
366
|
383
|
644
|
659
|
669
|
617
|
700
|
722
|
723
|
680
|
719
|
772
|
1 920
|
1 885
|
1 815
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
24
|
24
|
|
| Long-Term Investments |
8
|
9
|
10
|
10
|
7
|
730
|
601
|
447
|
11
|
277
|
264
|
279
|
225
|
271
|
655
|
531
|
500
|
529
|
458
|
466
|
475
|
2 548
|
2 628
|
2 872
|
|
| Other Long-Term Assets |
32
|
23
|
18
|
4
|
2
|
2
|
2
|
480
|
1
|
108
|
84
|
136
|
121
|
104
|
78
|
67
|
71
|
84
|
97
|
98
|
104
|
902
|
669
|
838
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
24
|
24
|
|
| Total Assets |
3 288
N/A
|
3 867
+18%
|
3 886
+0%
|
3 633
-7%
|
5 815
+60%
|
2 976
-49%
|
2 490
-16%
|
3 109
+25%
|
954
-69%
|
6 494
+581%
|
7 067
+9%
|
11 790
+67%
|
13 237
+12%
|
14 488
+9%
|
16 231
+12%
|
17 532
+8%
|
21 190
+21%
|
21 651
+2%
|
22 697
+5%
|
24 720
+9%
|
26 263
+6%
|
64 724
+146%
|
73 523
+14%
|
78 120
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
588
|
907
|
793
|
617
|
1 713
|
982
|
986
|
1 131
|
65
|
894
|
1 061
|
1 933
|
2 162
|
2 661
|
3 082
|
3 322
|
3 639
|
4 136
|
4 151
|
4 599
|
4 813
|
17 919
|
20 002
|
21 419
|
|
| Accrued Liabilities |
18
|
23
|
29
|
20
|
22
|
11
|
25
|
51
|
16
|
151
|
112
|
170
|
179
|
215
|
164
|
301
|
296
|
264
|
234
|
206
|
238
|
1 274
|
1 247
|
1 355
|
|
| Short-Term Debt |
899
|
1 091
|
1 108
|
1 193
|
1 279
|
779
|
1 014
|
858
|
53
|
656
|
819
|
2 359
|
3 388
|
4 189
|
3 699
|
3 938
|
4 504
|
4 662
|
6 002
|
5 760
|
4 824
|
4 519
|
4 263
|
7 510
|
|
| Current Portion of Long-Term Debt |
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
61
|
30
|
52
|
141
|
153
|
289
|
66
|
1 258
|
55
|
134
|
191
|
2 265
|
867
|
2 423
|
|
| Other Current Liabilities |
118
|
167
|
277
|
50
|
339
|
166
|
14
|
389
|
92
|
621
|
574
|
576
|
1 177
|
841
|
1 013
|
1 216
|
1 112
|
631
|
919
|
416
|
1 989
|
5 716
|
3 453
|
2 394
|
|
| Total Current Liabilities |
1 699
|
2 187
|
2 207
|
1 880
|
3 353
|
1 938
|
2 039
|
2 429
|
226
|
2 349
|
2 627
|
5 069
|
6 958
|
8 048
|
8 109
|
9 065
|
9 615
|
10 952
|
11 361
|
11 115
|
12 055
|
31 693
|
29 833
|
35 101
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
13
|
289
|
273
|
384
|
661
|
618
|
1 732
|
1 680
|
3 584
|
2 343
|
2 470
|
2 243
|
2 606
|
2 818
|
5 083
|
3 465
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
14
|
15
|
11
|
19
|
42
|
30
|
18
|
6
|
11
|
21
|
18
|
213
|
225
|
301
|
|
| Minority Interest |
300
|
306
|
324
|
496
|
1 188
|
0
|
0
|
3
|
5
|
211
|
240
|
195
|
224
|
239
|
271
|
267
|
339
|
352
|
382
|
402
|
415
|
7 787
|
1 611
|
1 758
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
15
|
597
|
429
|
390
|
491
|
406
|
425
|
486
|
533
|
437
|
632
|
312
|
69
|
4
|
687
|
40
|
|
| Total Liabilities |
1 999
N/A
|
2 494
+25%
|
2 531
+1%
|
2 376
-6%
|
4 542
+91%
|
1 938
-57%
|
2 039
+5%
|
2 478
+22%
|
259
-90%
|
3 482
+1 244%
|
3 584
+3%
|
6 052
+69%
|
8 346
+38%
|
9 330
+12%
|
10 579
+13%
|
11 527
+9%
|
14 090
+22%
|
14 090
N/A
|
14 856
+5%
|
14 094
-5%
|
15 026
+7%
|
42 508
+183%
|
37 440
-12%
|
40 666
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
410
|
410
|
410
|
410
|
410
|
410
|
410
|
410
|
485
|
485
|
822
|
1 353
|
1 759
|
1 759
|
1 759
|
1 759
|
1 759
|
1 759
|
1 760
|
1 928
|
1 928
|
3 270
|
4 839
|
4 839
|
|
| Retained Earnings |
41
|
125
|
106
|
9
|
25
|
207
|
794
|
1 028
|
907
|
251
|
160
|
1 215
|
1 792
|
2 330
|
2 729
|
3 124
|
3 595
|
3 939
|
4 338
|
4 872
|
5 494
|
10 097
|
11 465
|
11 935
|
|
| Additional Paid In Capital |
838
|
838
|
838
|
838
|
838
|
835
|
835
|
1 249
|
1 117
|
2 779
|
2 501
|
3 170
|
1 304
|
999
|
1 164
|
1 233
|
1 400
|
1 591
|
1 546
|
4 066
|
4 066
|
8 964
|
19 598
|
20 329
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
63
|
74
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
151
|
151
|
151
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
69
|
0
|
112
|
346
|
273
|
348
|
89
|
101
|
173
|
244
|
425
|
|
| Total Equity |
1 289
N/A
|
1 373
+7%
|
1 354
-1%
|
1 257
-7%
|
1 273
+1%
|
1 039
-18%
|
451
-57%
|
631
+40%
|
695
+10%
|
3 013
+334%
|
3 483
+16%
|
5 738
+65%
|
4 891
-15%
|
5 158
+5%
|
5 652
+10%
|
6 005
+6%
|
7 100
+18%
|
7 562
+7%
|
7 840
+4%
|
10 626
+36%
|
11 237
+6%
|
22 215
+98%
|
36 083
+62%
|
37 454
+4%
|
|
| Total Liabilities & Equity |
3 288
N/A
|
3 867
+18%
|
3 886
+0%
|
3 633
-7%
|
5 815
+60%
|
2 976
-49%
|
2 490
-16%
|
3 109
+25%
|
954
-69%
|
6 494
+581%
|
7 067
+9%
|
11 790
+67%
|
13 237
+12%
|
14 488
+9%
|
16 231
+12%
|
17 532
+8%
|
21 190
+21%
|
21 651
+2%
|
22 697
+5%
|
24 720
+9%
|
26 263
+6%
|
64 724
+146%
|
73 523
+14%
|
78 120
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
853
|
853
|
853
|
853
|
853
|
853
|
853
|
853
|
1 008
|
1 008
|
1 709
|
1 759
|
1 759
|
1 759
|
1 759
|
1 759
|
1 759
|
1 759
|
1 760
|
1 928
|
1 918
|
1 918
|
4 839
|
4 839
|
|