Center International Group Co Ltd
SSE:603098
Balance Sheet
Balance Sheet Decomposition
Center International Group Co Ltd
Center International Group Co Ltd
Balance Sheet
Center International Group 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 |
70
|
98
|
99
|
671
|
319
|
429
|
1 060
|
849
|
590
|
1 483
|
1 034
|
769
|
|
| Cash |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
590
|
1 483
|
1 034
|
769
|
|
| Cash Equivalents |
69
|
98
|
99
|
671
|
319
|
428
|
1 060
|
849
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
260
|
369
|
466
|
675
|
778
|
1 361
|
1 987
|
3 251
|
3 481
|
4 179
|
3 802
|
3 539
|
|
| Accounts Receivables |
220
|
322
|
422
|
618
|
674
|
1 263
|
1 833
|
3 104
|
3 277
|
3 932
|
3 672
|
3 453
|
|
| Other Receivables |
41
|
46
|
45
|
57
|
105
|
98
|
154
|
147
|
204
|
246
|
130
|
86
|
|
| Inventory |
541
|
701
|
693
|
752
|
1 237
|
1 269
|
978
|
123
|
152
|
586
|
661
|
339
|
|
| Other Current Assets |
16
|
9
|
22
|
26
|
35
|
43
|
40
|
62
|
205
|
306
|
140
|
185
|
|
| Total Current Assets |
887
|
1 177
|
1 280
|
2 125
|
2 460
|
3 101
|
4 065
|
4 285
|
4 429
|
6 553
|
5 638
|
4 832
|
|
| PP&E Net |
47
|
103
|
181
|
201
|
193
|
351
|
486
|
527
|
536
|
541
|
471
|
447
|
|
| PP&E Gross |
0
|
0
|
181
|
201
|
193
|
351
|
486
|
527
|
536
|
541
|
471
|
447
|
|
| Accumulated Depreciation |
0
|
0
|
44
|
56
|
78
|
109
|
149
|
205
|
238
|
281
|
322
|
359
|
|
| Intangible Assets |
80
|
84
|
80
|
100
|
101
|
106
|
103
|
101
|
98
|
96
|
93
|
89
|
|
| Long-Term Investments |
4
|
4
|
5
|
16
|
15
|
8
|
16
|
37
|
75
|
80
|
58
|
43
|
|
| Other Long-Term Assets |
6
|
9
|
9
|
14
|
16
|
37
|
39
|
64
|
85
|
130
|
168
|
138
|
|
| Total Assets |
1 022
N/A
|
1 376
+35%
|
1 555
+13%
|
2 455
+58%
|
2 784
+13%
|
3 604
+29%
|
4 709
+31%
|
5 015
+6%
|
5 223
+4%
|
7 399
+42%
|
6 427
-13%
|
5 548
-14%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
109
|
168
|
198
|
296
|
477
|
660
|
749
|
764
|
910
|
1 479
|
1 540
|
1 297
|
|
| Accrued Liabilities |
24
|
28
|
30
|
23
|
27
|
31
|
39
|
245
|
247
|
315
|
320
|
322
|
|
| Short-Term Debt |
183
|
234
|
230
|
393
|
501
|
825
|
1 047
|
1 093
|
683
|
1 476
|
716
|
399
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
10
|
40
|
0
|
0
|
28
|
0
|
30
|
33
|
159
|
241
|
|
| Other Current Liabilities |
108
|
119
|
51
|
59
|
97
|
201
|
145
|
143
|
475
|
967
|
691
|
461
|
|
| Total Current Liabilities |
424
|
549
|
519
|
811
|
1 102
|
1 718
|
2 007
|
2 246
|
2 344
|
4 270
|
3 427
|
2 720
|
|
| Long-Term Debt |
0
|
35
|
68
|
50
|
0
|
21
|
613
|
611
|
180
|
409
|
258
|
19
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
19
|
21
|
20
|
40
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
10
|
20
|
21
|
22
|
20
|
17
|
12
|
|
| Total Liabilities |
424
N/A
|
584
+38%
|
587
+0%
|
861
+47%
|
1 102
+28%
|
1 749
+59%
|
2 640
+51%
|
2 878
+9%
|
2 564
-11%
|
4 721
+84%
|
3 722
-21%
|
2 791
-25%
|
|
| Equity | |||||||||||||
| Common Stock |
225
|
338
|
338
|
400
|
400
|
480
|
480
|
480
|
539
|
539
|
540
|
540
|
|
| Retained Earnings |
357
|
439
|
615
|
726
|
814
|
987
|
1 139
|
1 207
|
1 173
|
1 192
|
1 219
|
1 271
|
|
| Additional Paid In Capital |
16
|
16
|
16
|
468
|
468
|
388
|
388
|
388
|
947
|
947
|
956
|
956
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
61
|
61
|
0
|
0
|
0
|
0
|
|
| Total Equity |
598
N/A
|
793
+32%
|
969
+22%
|
1 594
+65%
|
1 682
+6%
|
1 855
+10%
|
2 068
+11%
|
2 137
+3%
|
2 659
+24%
|
2 678
+1%
|
2 705
+1%
|
2 757
+2%
|
|
| Total Liabilities & Equity |
1 022
N/A
|
1 376
+35%
|
1 555
+13%
|
2 455
+58%
|
2 784
+13%
|
3 604
+29%
|
4 709
+31%
|
5 015
+6%
|
5 223
+4%
|
7 399
+42%
|
6 427
-13%
|
5 548
-14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
270
|
405
|
405
|
480
|
480
|
480
|
480
|
480
|
539
|
539
|
539
|
539
|
|