TCL Technology Group Corp
SZSE:000100
Balance Sheet
Balance Sheet Decomposition
TCL Technology Group Corp
TCL Technology Group Corp
Balance Sheet
TCL Technology Group Corp
| 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 |
2 416
|
2 673
|
6 565
|
5 767
|
4 105
|
4 474
|
6 697
|
9 642
|
25 946
|
21 368
|
17 798
|
12 317
|
15 791
|
15 340
|
26 395
|
27 226
|
26 576
|
18 274
|
17 746
|
30 082
|
33 676
|
19 997
|
20 861
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
681
|
994
|
728
|
0
|
3 950
|
874
|
572
|
1
|
30 082
|
33 676
|
19 997
|
20 861
|
|
| Cash Equivalents |
2 416
|
2 673
|
6 565
|
5 767
|
4 105
|
4 474
|
6 697
|
9 642
|
25 946
|
21 368
|
17 798
|
11 636
|
14 797
|
14 612
|
26 395
|
23 276
|
25 702
|
17 702
|
17 745
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
4
|
124
|
10
|
5
|
0
|
127
|
31
|
410
|
157
|
531
|
185
|
2 169
|
161
|
1 856
|
2 231
|
1 138
|
6 234
|
5 754
|
8 243
|
14 004
|
23 440
|
16 741
|
|
| Total Receivables |
3 794
|
5 660
|
10 529
|
10 351
|
7 282
|
6 384
|
6 628
|
7 664
|
9 811
|
16 105
|
18 772
|
20 952
|
24 032
|
24 006
|
23 705
|
26 958
|
27 700
|
15 587
|
26 110
|
31 025
|
24 433
|
34 715
|
34 974
|
|
| Accounts Receivables |
667
|
1 605
|
7 328
|
7 454
|
5 569
|
4 478
|
4 965
|
5 741
|
5 542
|
6 915
|
8 205
|
10 648
|
13 599
|
13 535
|
13 947
|
14 794
|
13 651
|
8 340
|
12 741
|
18 472
|
14 367
|
22 348
|
22 637
|
|
| Other Receivables |
3 127
|
4 055
|
3 201
|
2 897
|
1 713
|
1 906
|
1 663
|
1 923
|
4 269
|
9 190
|
10 567
|
10 304
|
10 433
|
10 471
|
9 758
|
12 164
|
14 049
|
7 247
|
13 369
|
12 553
|
10 066
|
12 367
|
12 336
|
|
| Inventory |
4 836
|
4 055
|
7 108
|
6 915
|
5 162
|
4 984
|
4 554
|
6 636
|
7 689
|
8 472
|
11 956
|
12 183
|
9 423
|
9 029
|
12 825
|
12 946
|
19 888
|
5 678
|
8 835
|
14 083
|
18 001
|
18 482
|
17 594
|
|
| Other Current Assets |
444
|
293
|
469
|
475
|
283
|
322
|
248
|
629
|
670
|
2 122
|
2 122
|
2 290
|
4 065
|
5 214
|
11 142
|
10 733
|
5 006
|
2 383
|
7 244
|
3 750
|
5 379
|
5 665
|
5 203
|
|
| Total Current Assets |
11 491
|
12 684
|
24 795
|
23 519
|
16 836
|
16 164
|
18 254
|
24 602
|
44 526
|
48 223
|
51 179
|
47 929
|
55 480
|
53 749
|
75 922
|
80 096
|
80 308
|
48 156
|
65 688
|
87 183
|
95 493
|
102 298
|
95 373
|
|
| PP&E Net |
1 555
|
1 781
|
3 855
|
4 354
|
3 456
|
2 827
|
2 841
|
3 506
|
4 921
|
21 056
|
22 296
|
21 284
|
24 165
|
37 546
|
46 368
|
47 373
|
77 557
|
82 374
|
136 308
|
159 490
|
195 068
|
212 890
|
218 708
|
|
| PP&E Gross |
1 555
|
1 781
|
3 855
|
4 354
|
3 456
|
2 827
|
2 841
|
3 506
|
4 921
|
21 056
|
0
|
21 284
|
24 165
|
37 546
|
0
|
47 373
|
77 557
|
82 374
|
136 308
|
159 490
|
195 068
|
212 890
|
218 708
|
|
| Accumulated Depreciation |
794
|
1 082
|
1 852
|
1 999
|
2 685
|
2 649
|
2 646
|
2 703
|
2 697
|
2 724
|
0
|
7 282
|
10 193
|
13 366
|
0
|
22 976
|
27 158
|
29 229
|
45 316
|
76 689
|
93 074
|
113 578
|
141 360
|
|
| Intangible Assets |
203
|
231
|
279
|
342
|
413
|
349
|
710
|
458
|
949
|
1 715
|
2 307
|
2 515
|
3 292
|
4 161
|
5 913
|
7 245
|
6 966
|
7 233
|
12 158
|
16 541
|
19 963
|
20 961
|
19 949
|
|
| Goodwill |
0
|
0
|
0
|
0
|
325
|
400
|
440
|
440
|
562
|
651
|
651
|
651
|
663
|
686
|
638
|
421
|
357
|
2
|
6 943
|
9 159
|
9 162
|
10 517
|
11 160
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
555
|
1 124
|
3 638
|
1 761
|
651
|
631
|
720
|
444
|
|
| Long-Term Investments |
1 256
|
1 254
|
950
|
873
|
703
|
664
|
771
|
1 115
|
1 972
|
2 149
|
2 821
|
4 474
|
6 121
|
11 820
|
15 367
|
19 414
|
22 904
|
20 120
|
30 372
|
30 034
|
34 313
|
29 824
|
27 969
|
|
| Other Long-Term Assets |
12
|
18
|
856
|
954
|
317
|
255
|
176
|
113
|
548
|
218
|
489
|
1 227
|
3 155
|
3 792
|
2 881
|
5 190
|
3 548
|
3 323
|
4 678
|
5 930
|
5 365
|
5 649
|
4 650
|
|
| Other Assets |
0
|
0
|
0
|
0
|
325
|
400
|
440
|
440
|
562
|
651
|
651
|
651
|
663
|
686
|
638
|
421
|
357
|
2
|
6 943
|
9 159
|
9 162
|
10 517
|
11 160
|
|
| Total Assets |
14 517
N/A
|
15 969
+10%
|
30 735
+92%
|
30 041
-2%
|
22 051
-27%
|
20 660
-6%
|
23 193
+12%
|
30 234
+30%
|
53 478
+77%
|
74 014
+38%
|
79 745
+8%
|
78 081
-2%
|
92 877
+19%
|
111 755
+20%
|
147 137
+32%
|
160 294
+9%
|
192 764
+20%
|
164 845
-14%
|
257 908
+56%
|
308 988
+20%
|
359 996
+17%
|
382 859
+6%
|
378 252
-1%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
3 787
|
3 489
|
8 509
|
8 441
|
6 127
|
5 718
|
5 042
|
6 805
|
6 653
|
9 241
|
12 694
|
11 024
|
11 775
|
13 623
|
19 572
|
19 324
|
23 923
|
11 549
|
16 469
|
24 298
|
33 351
|
35 284
|
36 633
|
|
| Accrued Liabilities |
289
|
321
|
2 254
|
1 974
|
517
|
403
|
421
|
511
|
685
|
1 117
|
1 628
|
2 038
|
2 443
|
2 520
|
2 396
|
3 135
|
3 946
|
1 689
|
2 612
|
4 228
|
3 966
|
4 371
|
5 411
|
|
| Short-Term Debt |
2 566
|
3 581
|
3 972
|
7 240
|
4 593
|
4 098
|
7 915
|
7 000
|
16 136
|
18 511
|
15 270
|
11 929
|
16 045
|
16 508
|
12 139
|
21 227
|
23 086
|
16 502
|
21 202
|
16 855
|
12 685
|
8 457
|
8 178
|
|
| Current Portion of Long-Term Debt |
41
|
203
|
935
|
2 181
|
1 270
|
182
|
599
|
310
|
1 601
|
260
|
855
|
1 762
|
4 404
|
4 148
|
5 841
|
6 278
|
6 786
|
3 228
|
15 827
|
14 494
|
11 625
|
25 184
|
36 673
|
|
| Other Current Liabilities |
1 884
|
1 954
|
2 044
|
2 161
|
4 577
|
2 838
|
2 689
|
4 793
|
5 443
|
8 977
|
14 799
|
10 397
|
13 309
|
17 175
|
27 345
|
22 284
|
21 094
|
10 090
|
14 906
|
20 904
|
25 912
|
25 929
|
24 161
|
|
| Total Current Liabilities |
8 568
|
9 549
|
17 713
|
21 997
|
17 084
|
13 240
|
16 666
|
19 419
|
30 517
|
38 106
|
45 246
|
37 150
|
47 976
|
53 973
|
67 293
|
72 248
|
78 835
|
43 058
|
71 017
|
80 779
|
87 541
|
99 225
|
111 056
|
|
| Long-Term Debt |
1 451
|
1 103
|
3 188
|
150
|
43
|
1 606
|
149
|
2 074
|
3 905
|
15 360
|
12 714
|
14 627
|
12 213
|
14 435
|
28 141
|
30 781
|
49 851
|
54 991
|
92 886
|
102 119
|
135 959
|
135 253
|
131 633
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
22
|
13
|
10
|
10
|
23
|
63
|
105
|
151
|
171
|
145
|
230
|
271
|
440
|
953
|
2 386
|
3 159
|
1 319
|
1 427
|
1 544
|
|
| Minority Interest |
2 509
|
2 932
|
4 190
|
2 810
|
1 621
|
2 174
|
2 228
|
3 136
|
7 818
|
7 978
|
8 487
|
5 790
|
8 666
|
13 419
|
22 982
|
24 396
|
30 377
|
33 771
|
55 949
|
76 797
|
81 460
|
92 344
|
79 536
|
|
| Other Liabilities |
90
|
121
|
185
|
172
|
226
|
150
|
156
|
302
|
941
|
1 203
|
1 446
|
6 195
|
5 656
|
5 573
|
5 726
|
2 851
|
2 766
|
1 960
|
1 562
|
3 031
|
3 038
|
1 688
|
1 314
|
|
| Total Liabilities |
12 617
N/A
|
13 705
+9%
|
25 276
+84%
|
25 129
-1%
|
18 995
-24%
|
17 183
-10%
|
19 210
+12%
|
24 942
+30%
|
43 204
+73%
|
62 709
+45%
|
67 998
+8%
|
63 912
-6%
|
74 683
+17%
|
87 545
+17%
|
124 372
+42%
|
130 547
+5%
|
162 270
+24%
|
134 733
-17%
|
223 800
+66%
|
265 884
+19%
|
309 318
+16%
|
329 937
+7%
|
325 084
-1%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
1 592
|
1 592
|
2 586
|
2 586
|
2 586
|
2 586
|
2 586
|
2 937
|
4 238
|
8 476
|
8 476
|
8 531
|
9 452
|
12 228
|
12 214
|
13 515
|
13 550
|
13 528
|
14 031
|
14 031
|
17 072
|
18 779
|
18 779
|
|
| Retained Earnings |
314
|
652
|
851
|
402
|
1 474
|
1 078
|
577
|
107
|
326
|
1 339
|
1 711
|
3 498
|
6 169
|
7 760
|
8 385
|
10 072
|
12 186
|
13 354
|
16 463
|
25 088
|
23 210
|
25 431
|
25 495
|
|
| Additional Paid In Capital |
0
|
11
|
1 981
|
1 896
|
1 918
|
1 940
|
1 926
|
2 451
|
5 694
|
1 482
|
1 552
|
1 585
|
2 552
|
5 075
|
3 531
|
5 940
|
5 997
|
5 717
|
5 442
|
6 079
|
12 523
|
10 752
|
10 553
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
0
|
0
|
63
|
1 953
|
1 913
|
1 886
|
1 315
|
1 095
|
919
|
|
| Other Equity |
7
|
9
|
40
|
28
|
25
|
28
|
48
|
11
|
16
|
8
|
7
|
554
|
20
|
784
|
1 365
|
219
|
1 174
|
534
|
85
|
209
|
812
|
946
|
740
|
|
| Total Equity |
1 900
N/A
|
2 263
+19%
|
5 459
+141%
|
4 912
-10%
|
3 056
-38%
|
3 477
+14%
|
3 983
+15%
|
5 293
+33%
|
10 274
+94%
|
11 306
+10%
|
11 746
+4%
|
14 168
+21%
|
18 194
+28%
|
24 210
+33%
|
22 765
-6%
|
29 747
+31%
|
30 494
+3%
|
30 112
-1%
|
34 108
+13%
|
43 104
+26%
|
50 679
+18%
|
52 922
+4%
|
53 168
+0%
|
|
| Total Liabilities & Equity |
14 517
N/A
|
15 969
+10%
|
30 735
+92%
|
30 041
-2%
|
22 051
-27%
|
20 660
-6%
|
23 193
+12%
|
30 234
+30%
|
53 478
+77%
|
74 014
+38%
|
79 745
+8%
|
78 081
-2%
|
92 877
+19%
|
111 755
+20%
|
147 137
+32%
|
160 294
+9%
|
192 764
+20%
|
164 845
-14%
|
257 908
+56%
|
308 988
+20%
|
359 996
+17%
|
382 859
+6%
|
378 252
-1%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
3 184
|
3 184
|
5 173
|
5 173
|
5 173
|
5 173
|
5 173
|
5 874
|
8 476
|
8 476
|
8 476
|
8 531
|
9 452
|
12 213
|
12 214
|
13 515
|
13 515
|
12 963
|
13 465
|
14 897
|
18 339
|
18 274
|
18 779
|
|