Fujian Kuncai Material Technology Co Ltd
SSE:603826
Balance Sheet
Balance Sheet Decomposition
Fujian Kuncai Material Technology Co Ltd
Fujian Kuncai Material Technology Co Ltd
Balance Sheet
Fujian Kuncai Material Technology Co Ltd
| 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 |
12
|
30
|
25
|
88
|
43
|
97
|
43
|
111
|
30
|
22
|
12
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
30
|
22
|
12
|
|
| Cash Equivalents |
12
|
30
|
25
|
88
|
43
|
97
|
43
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
202
|
101
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
68
|
71
|
100
|
120
|
132
|
173
|
218
|
232
|
204
|
250
|
250
|
|
| Accounts Receivables |
64
|
69
|
93
|
100
|
110
|
122
|
153
|
160
|
175
|
209
|
199
|
|
| Other Receivables |
4
|
3
|
8
|
20
|
22
|
51
|
65
|
72
|
29
|
41
|
51
|
|
| Inventory |
117
|
131
|
164
|
222
|
335
|
380
|
422
|
537
|
787
|
1 032
|
1 357
|
|
| Other Current Assets |
2
|
5
|
8
|
6
|
37
|
10
|
39
|
33
|
63
|
30
|
29
|
|
| Total Current Assets |
199
|
237
|
297
|
637
|
648
|
661
|
721
|
913
|
1 084
|
1 335
|
1 649
|
|
| PP&E Net |
102
|
214
|
413
|
463
|
643
|
820
|
1 146
|
1 584
|
2 072
|
2 486
|
2 629
|
|
| PP&E Gross |
102
|
214
|
413
|
463
|
643
|
820
|
1 146
|
1 584
|
2 072
|
2 486
|
2 629
|
|
| Accumulated Depreciation |
44
|
57
|
74
|
100
|
122
|
160
|
222
|
289
|
360
|
486
|
623
|
|
| Intangible Assets |
67
|
66
|
65
|
63
|
87
|
210
|
269
|
263
|
257
|
336
|
330
|
|
| Long-Term Investments |
70
|
70
|
70
|
70
|
70
|
88
|
93
|
99
|
84
|
107
|
133
|
|
| Other Long-Term Assets |
9
|
2
|
3
|
5
|
13
|
22
|
40
|
58
|
76
|
81
|
126
|
|
| Total Assets |
447
N/A
|
589
+32%
|
848
+44%
|
1 239
+46%
|
1 461
+18%
|
1 800
+23%
|
2 268
+26%
|
2 916
+29%
|
3 573
+23%
|
4 345
+22%
|
4 867
+12%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
16
|
28
|
82
|
46
|
45
|
79
|
159
|
175
|
313
|
485
|
522
|
|
| Accrued Liabilities |
9
|
9
|
12
|
15
|
9
|
14
|
17
|
19
|
26
|
29
|
35
|
|
| Short-Term Debt |
79
|
72
|
103
|
0
|
62
|
165
|
229
|
233
|
328
|
633
|
1 028
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
19
|
0
|
0
|
0
|
32
|
156
|
144
|
429
|
464
|
|
| Other Current Liabilities |
7
|
8
|
11
|
11
|
20
|
12
|
15
|
15
|
17
|
46
|
92
|
|
| Total Current Liabilities |
111
|
117
|
227
|
71
|
136
|
270
|
452
|
598
|
828
|
1 622
|
2 141
|
|
| Long-Term Debt |
0
|
50
|
111
|
0
|
0
|
95
|
219
|
567
|
911
|
785
|
757
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
5
|
10
|
13
|
16
|
|
| Minority Interest |
0
|
1
|
2
|
1
|
1
|
5
|
7
|
8
|
10
|
11
|
12
|
|
| Other Liabilities |
19
|
19
|
19
|
27
|
26
|
26
|
24
|
27
|
26
|
23
|
63
|
|
| Total Liabilities |
130
N/A
|
184
+42%
|
354
+92%
|
99
-72%
|
163
+65%
|
398
+144%
|
706
+77%
|
1 205
+71%
|
1 785
+48%
|
2 454
+37%
|
2 989
+22%
|
|
| Equity | ||||||||||||
| Common Stock |
270
|
270
|
270
|
360
|
468
|
468
|
468
|
468
|
468
|
468
|
655
|
|
| Retained Earnings |
14
|
102
|
191
|
287
|
446
|
536
|
693
|
837
|
925
|
1 009
|
810
|
|
| Additional Paid In Capital |
33
|
33
|
33
|
492
|
384
|
384
|
384
|
384
|
384
|
384
|
384
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
12
|
31
|
30
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
15
|
18
|
1
|
0
|
0
|
0
|
|
| Total Equity |
317
N/A
|
405
+28%
|
494
+22%
|
1 140
+131%
|
1 297
+14%
|
1 402
+8%
|
1 562
+11%
|
1 712
+10%
|
1 788
+4%
|
1 891
+6%
|
1 878
-1%
|
|
| Total Liabilities & Equity |
447
N/A
|
589
+32%
|
848
+44%
|
1 239
+46%
|
1 461
+18%
|
1 800
+23%
|
2 268
+26%
|
2 916
+29%
|
3 573
+23%
|
4 345
+22%
|
4 867
+12%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
351
|
351
|
351
|
468
|
468
|
468
|
468
|
655
|
655
|
655
|
655
|
|