Huaan Securities Co Ltd
SSE:600909
Balance Sheet
Balance Sheet Decomposition
Huaan Securities Co Ltd
Huaan Securities Co Ltd
Balance Sheet
Huaan Securities Co Ltd
| 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 |
4 092
|
9 170
|
14 200
|
10 772
|
8 481
|
7 159
|
10 607
|
13 462
|
16 151
|
15 087
|
13 122
|
20 885
|
|
| Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 134
|
15 025
|
13 107
|
20 885
|
|
| Cash Equivalents |
4 091
|
9 170
|
14 200
|
10 772
|
8 481
|
7 159
|
10 607
|
13 462
|
17
|
62
|
15
|
0
|
|
| Total Receivables |
162
|
238
|
396
|
581
|
744
|
762
|
336
|
354
|
285
|
321
|
162
|
416
|
|
| Accounts Receivables |
39
|
114
|
90
|
127
|
339
|
216
|
314
|
352
|
280
|
316
|
136
|
398
|
|
| Other Receivables |
123
|
124
|
306
|
454
|
405
|
546
|
22
|
2
|
5
|
5
|
26
|
19
|
|
| Other Current Assets |
28
|
12
|
20
|
20
|
21
|
24
|
31
|
430
|
496
|
594
|
36
|
44
|
|
| Total Current Assets |
4 282
|
9 420
|
14 617
|
11 374
|
9 246
|
7 945
|
10 974
|
14 246
|
16 920
|
15 940
|
13 305
|
21 345
|
|
| PP&E Net |
605
|
582
|
576
|
579
|
560
|
588
|
646
|
641
|
885
|
926
|
1 565
|
1 529
|
|
| PP&E Gross |
605
|
582
|
576
|
579
|
560
|
588
|
646
|
641
|
885
|
926
|
1 565
|
1 529
|
|
| Accumulated Depreciation |
255
|
279
|
311
|
302
|
321
|
359
|
387
|
390
|
503
|
618
|
713
|
841
|
|
| Intangible Assets |
41
|
44
|
54
|
61
|
58
|
60
|
71
|
95
|
126
|
167
|
208
|
200
|
|
| Goodwill |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
4 942
|
9 992
|
17 785
|
19 722
|
27 104
|
32 785
|
35 065
|
38 233
|
49 406
|
49 907
|
57 671
|
71 260
|
|
| Other Long-Term Assets |
181
|
238
|
367
|
169
|
225
|
244
|
365
|
457
|
617
|
910
|
726
|
323
|
|
| Other Assets |
1 348
|
2 680
|
4 616
|
2 684
|
2 715
|
2 790
|
3 843
|
4 941
|
5 686
|
6 087
|
6 083
|
8 358
|
|
| Total Assets |
11 399
N/A
|
22 956
+101%
|
38 014
+66%
|
34 588
-9%
|
39 908
+15%
|
44 412
+11%
|
50 963
+15%
|
58 613
+15%
|
73 641
+26%
|
73 938
+0%
|
79 558
+8%
|
103 014
+29%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
63
|
76
|
44
|
86
|
58
|
69
|
60
|
81
|
211
|
587
|
241
|
187
|
|
| Accrued Liabilities |
119
|
253
|
510
|
409
|
582
|
588
|
690
|
889
|
893
|
705
|
511
|
567
|
|
| Short-Term Debt |
995
|
6 132
|
6 429
|
3 384
|
9 587
|
13 922
|
14 420
|
12 253
|
18 973
|
20 017
|
23 100
|
32 017
|
|
| Current Portion of Long-Term Debt |
0
|
1 718
|
3 895
|
4 748
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4 587
|
9 222
|
15 718
|
10 972
|
9 621
|
8 050
|
12 298
|
15 546
|
17 547
|
17 071
|
15 930
|
24 207
|
|
| Total Current Liabilities |
5 764
|
17 401
|
26 596
|
19 599
|
19 848
|
22 629
|
27 468
|
28 769
|
37 624
|
38 381
|
39 782
|
56 979
|
|
| Long-Term Debt |
0
|
500
|
4 499
|
2 798
|
3 498
|
4 574
|
5 059
|
10 535
|
11 397
|
12 496
|
15 583
|
20 105
|
|
| Deferred Income Tax |
16
|
34
|
110
|
90
|
67
|
93
|
195
|
210
|
272
|
266
|
326
|
313
|
|
| Minority Interest |
27
|
27
|
77
|
226
|
311
|
305
|
370
|
338
|
166
|
85
|
68
|
71
|
|
| Other Liabilities |
1 269
|
23
|
27
|
31
|
3 923
|
4 285
|
4 605
|
4 217
|
4 702
|
2 585
|
2 718
|
3 095
|
|
| Total Liabilities |
7 076
N/A
|
17 984
+154%
|
31 309
+74%
|
22 745
-27%
|
27 645
+22%
|
31 887
+15%
|
37 695
+18%
|
44 069
+17%
|
54 162
+23%
|
53 813
-1%
|
58 476
+9%
|
80 563
+38%
|
|
| Equity | |||||||||||||
| Common Stock |
2 821
|
2 821
|
2 821
|
3 621
|
3 621
|
3 621
|
3 621
|
3 621
|
4 698
|
4 698
|
4 698
|
4 698
|
|
| Retained Earnings |
579
|
1 211
|
2 905
|
3 087
|
3 518
|
3 855
|
4 534
|
5 428
|
6 417
|
7 120
|
7 916
|
8 930
|
|
| Additional Paid In Capital |
929
|
929
|
929
|
5 110
|
5 110
|
5 110
|
5 110
|
5 111
|
7 978
|
7 978
|
7 978
|
7 979
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105
|
48
|
601
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
|
| Other Equity |
7
|
12
|
50
|
24
|
13
|
62
|
3
|
385
|
386
|
435
|
441
|
344
|
|
| Total Equity |
4 323
N/A
|
4 972
+15%
|
6 705
+35%
|
11 843
+77%
|
12 263
+4%
|
12 525
+2%
|
13 268
+6%
|
14 545
+10%
|
19 479
+34%
|
20 125
+3%
|
21 081
+5%
|
22 451
+6%
|
|
| Total Liabilities & Equity |
11 399
N/A
|
22 956
+101%
|
38 014
+66%
|
34 588
-9%
|
39 908
+15%
|
44 412
+11%
|
50 963
+15%
|
58 613
+15%
|
73 641
+26%
|
73 938
+0%
|
79 558
+8%
|
103 014
+29%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
3 112
|
3 112
|
3 112
|
3 995
|
3 995
|
3 995
|
3 995
|
3 995
|
4 698
|
4 698
|
4 698
|
4 682
|
|