Qinghai Salt Lake Industry Co Ltd
SZSE:000792
Balance Sheet
Balance Sheet Decomposition
Qinghai Salt Lake Industry Co Ltd
Qinghai Salt Lake Industry Co Ltd
Balance Sheet
Qinghai Salt Lake Industry 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 |
29
|
423
|
949
|
747
|
755
|
1 368
|
1 811
|
1 946
|
1 196
|
2 879
|
1 947
|
2 166
|
2 331
|
3 282
|
9 031
|
5 813
|
6 256
|
3 182
|
1 363
|
2 000
|
5 123
|
16 524
|
15 975
|
12 457
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
5 123
|
16 524
|
15 975
|
12 457
|
|
| Cash Equivalents |
29
|
423
|
949
|
747
|
755
|
1 368
|
1 811
|
1 946
|
1 196
|
2 879
|
1 947
|
2 165
|
2 331
|
3 281
|
9 030
|
5 813
|
6 256
|
3 182
|
1 363
|
2 000
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 206
|
2 104
|
3 621
|
5 998
|
|
| Total Receivables |
111
|
138
|
225
|
521
|
697
|
972
|
1 220
|
1 144
|
2 765
|
3 783
|
2 146
|
3 842
|
2 532
|
2 402
|
4 681
|
5 568
|
6 514
|
5 150
|
4 755
|
3 477
|
4 495
|
8 609
|
7 287
|
4 879
|
|
| Accounts Receivables |
25
|
21
|
34
|
98
|
65
|
19
|
30
|
43
|
254
|
94
|
77
|
150
|
296
|
235
|
494
|
349
|
359
|
458
|
593
|
908
|
876
|
631
|
178
|
165
|
|
| Other Receivables |
86
|
117
|
191
|
423
|
632
|
953
|
1 190
|
1 101
|
2 511
|
3 689
|
2 069
|
3 692
|
2 236
|
2 167
|
4 187
|
5 219
|
6 155
|
4 692
|
4 162
|
2 569
|
3 619
|
7 978
|
7 110
|
4 715
|
|
| Inventory |
132
|
117
|
109
|
271
|
464
|
510
|
529
|
1 370
|
1 738
|
1 669
|
1 735
|
2 064
|
2 384
|
2 650
|
2 870
|
3 389
|
3 304
|
3 031
|
2 242
|
1 345
|
1 196
|
1 765
|
1 233
|
984
|
|
| Other Current Assets |
11
|
11
|
15
|
69
|
63
|
65
|
181
|
398
|
303
|
1 126
|
2 912
|
4 306
|
2 176
|
3 005
|
237
|
256
|
339
|
636
|
823
|
308
|
369
|
679
|
2 255
|
3 442
|
|
| Total Current Assets |
283
|
689
|
1 299
|
1 608
|
1 979
|
2 914
|
3 740
|
4 858
|
6 002
|
9 458
|
8 739
|
12 378
|
9 424
|
11 339
|
16 818
|
15 026
|
16 412
|
11 999
|
9 184
|
7 129
|
12 389
|
29 266
|
30 372
|
27 761
|
|
| PP&E Net |
733
|
735
|
2 296
|
2 392
|
2 637
|
2 802
|
3 026
|
3 180
|
3 400
|
14 506
|
19 221
|
28 409
|
44 623
|
55 034
|
62 211
|
66 179
|
63 891
|
60 843
|
8 469
|
8 854
|
8 681
|
8 426
|
9 226
|
10 593
|
|
| PP&E Gross |
733
|
735
|
2 296
|
2 392
|
2 637
|
2 802
|
3 026
|
3 180
|
3 400
|
14 506
|
19 221
|
28 409
|
44 623
|
55 034
|
62 211
|
66 179
|
63 891
|
60 843
|
8 469
|
8 854
|
8 681
|
8 426
|
9 226
|
10 593
|
|
| Accumulated Depreciation |
342
|
406
|
466
|
592
|
750
|
894
|
1 012
|
1 156
|
1 333
|
2 124
|
2 472
|
2 932
|
3 623
|
4 506
|
5 633
|
7 834
|
13 363
|
16 596
|
7 118
|
7 486
|
6 895
|
7 493
|
7 649
|
7 661
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
699
|
775
|
802
|
765
|
738
|
745
|
843
|
1 241
|
980
|
1 190
|
1 105
|
1 019
|
1 007
|
918
|
892
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
21
|
21
|
21
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
4
|
1
|
4
|
4
|
4
|
3
|
3
|
10
|
41
|
117
|
492
|
550
|
549
|
580
|
700
|
718
|
663
|
665
|
726
|
821
|
955
|
867
|
4 028
|
5 470
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
0
|
0
|
7
|
6
|
36
|
41
|
152
|
122
|
280
|
226
|
187
|
218
|
177
|
207
|
506
|
2 960
|
2 196
|
2 219
|
2 560
|
1 859
|
1 061
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
21
|
21
|
21
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Total Assets |
1 021
N/A
|
1 426
+40%
|
3 599
+152%
|
4 004
+11%
|
4 619
+15%
|
5 727
+24%
|
6 778
+18%
|
8 089
+19%
|
9 489
+17%
|
24 953
+163%
|
29 371
+18%
|
42 440
+44%
|
55 608
+31%
|
67 899
+22%
|
80 713
+19%
|
82 946
+3%
|
82 419
-1%
|
74 997
-9%
|
22 532
-70%
|
20 110
-11%
|
25 267
+26%
|
42 131
+67%
|
46 407
+10%
|
45 783
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
87
|
55
|
220
|
155
|
117
|
207
|
252
|
210
|
312
|
1 352
|
2 128
|
3 186
|
4 619
|
5 529
|
6 164
|
6 777
|
7 065
|
7 816
|
3 551
|
2 009
|
1 673
|
2 034
|
2 278
|
1 857
|
|
| Accrued Liabilities |
28
|
38
|
54
|
94
|
167
|
191
|
155
|
237
|
361
|
963
|
821
|
58
|
753
|
833
|
899
|
1 081
|
994
|
1 761
|
2 710
|
1 173
|
894
|
1 209
|
1 027
|
424
|
|
| Short-Term Debt |
0
|
0
|
150
|
0
|
30
|
0
|
100
|
0
|
30
|
365
|
1 707
|
1 905
|
1 846
|
2 590
|
1 969
|
5 541
|
9 265
|
8 347
|
8 376
|
146
|
89
|
179
|
97
|
61
|
|
| Current Portion of Long-Term Debt |
0
|
93
|
93
|
93
|
93
|
0
|
20
|
20
|
400
|
690
|
1 247
|
1 919
|
1 683
|
5 086
|
3 954
|
5 494
|
7 655
|
10 835
|
11 301
|
310
|
1 771
|
2 750
|
4 328
|
35
|
|
| Other Current Liabilities |
126
|
130
|
111
|
232
|
178
|
483
|
1 109
|
1 755
|
2 749
|
4 053
|
1 342
|
3 229
|
2 381
|
2 863
|
7 147
|
2 871
|
3 003
|
4 133
|
3 266
|
1 461
|
1 438
|
2 453
|
1 663
|
1 411
|
|
| Total Current Liabilities |
241
|
315
|
628
|
574
|
584
|
881
|
1 636
|
2 221
|
3 852
|
7 423
|
7 245
|
10 182
|
11 283
|
16 901
|
20 133
|
21 765
|
27 983
|
32 892
|
29 204
|
5 100
|
5 865
|
8 626
|
9 392
|
3 787
|
|
| Long-Term Debt |
93
|
0
|
1 215
|
1 315
|
1 462
|
1 478
|
1 095
|
745
|
517
|
4 725
|
6 190
|
13 359
|
25 218
|
30 499
|
34 166
|
33 838
|
31 259
|
21 849
|
17 753
|
8 335
|
7 056
|
4 634
|
2 039
|
1 926
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
46
|
47
|
40
|
|
| Minority Interest |
23
|
38
|
586
|
751
|
923
|
1 281
|
1 617
|
2 126
|
2 091
|
887
|
1 237
|
1 758
|
1 595
|
1 594
|
1 572
|
1 847
|
2 000
|
2 071
|
1 451
|
1 146
|
2 315
|
3 343
|
2 784
|
3 019
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
692
|
1 023
|
1 210
|
1 101
|
1 219
|
1 932
|
971
|
941
|
1 468
|
4 643
|
1 409
|
658
|
308
|
239
|
436
|
|
| Total Liabilities |
357
N/A
|
353
-1%
|
2 429
+588%
|
2 641
+9%
|
2 970
+12%
|
3 640
+23%
|
4 348
+19%
|
5 093
+17%
|
6 462
+27%
|
13 728
+112%
|
15 695
+14%
|
26 510
+69%
|
39 198
+48%
|
50 214
+28%
|
57 802
+15%
|
58 421
+1%
|
62 182
+6%
|
58 281
-6%
|
53 051
-9%
|
15 991
-70%
|
15 932
0%
|
16 957
+6%
|
14 501
-14%
|
9 208
-37%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
221
|
256
|
512
|
768
|
768
|
768
|
768
|
768
|
768
|
768
|
1 591
|
1 591
|
1 591
|
1 591
|
1 857
|
1 857
|
2 786
|
2 786
|
2 786
|
5 433
|
5 433
|
5 433
|
5 433
|
5 433
|
|
| Retained Earnings |
155
|
147
|
196
|
389
|
674
|
1 110
|
1 454
|
2 020
|
2 051
|
3 697
|
6 169
|
8 372
|
8 904
|
10 180
|
10 566
|
10 777
|
6 489
|
2 969
|
42 928
|
40 883
|
36 377
|
20 821
|
12 904
|
8 257
|
|
| Additional Paid In Capital |
289
|
670
|
462
|
207
|
207
|
208
|
208
|
208
|
208
|
6 761
|
5 917
|
5 968
|
5 915
|
5 915
|
10 488
|
10 407
|
9 478
|
9 478
|
9 478
|
39 607
|
40 261
|
40 770
|
40 760
|
40 776
|
|
| 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
|
168
|
193
|
199
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
157
|
377
|
1 576
|
1 576
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 483
|
1 483
|
1 483
|
144
|
141
|
175
|
0
|
0
|
0
|
|
| Total Equity |
664
N/A
|
1 073
+62%
|
1 170
+9%
|
1 364
+17%
|
1 649
+21%
|
2 086
+27%
|
2 430
+16%
|
2 996
+23%
|
3 027
+1%
|
11 226
+271%
|
13 676
+22%
|
15 930
+16%
|
16 410
+3%
|
17 685
+8%
|
22 911
+30%
|
24 524
+7%
|
20 236
-17%
|
16 717
-17%
|
30 520
N/A
|
4 119
N/A
|
9 335
+127%
|
25 173
+170%
|
31 906
+27%
|
36 575
+15%
|
|
| Total Liabilities & Equity |
1 021
N/A
|
1 426
+40%
|
3 599
+152%
|
4 004
+11%
|
4 619
+15%
|
5 727
+24%
|
6 778
+18%
|
8 089
+19%
|
9 489
+17%
|
24 953
+163%
|
29 371
+18%
|
42 440
+44%
|
55 608
+31%
|
67 899
+22%
|
80 713
+19%
|
82 946
+3%
|
82 419
-1%
|
74 997
-9%
|
22 532
-70%
|
20 110
-11%
|
25 267
+26%
|
42 131
+67%
|
46 407
+10%
|
45 783
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
994
|
1 151
|
1 151
|
1 151
|
1 151
|
1 151
|
1 151
|
1 151
|
1 151
|
1 151
|
2 386
|
2 386
|
2 386
|
2 386
|
2 786
|
2 786
|
2 786
|
2 786
|
2 786
|
5 433
|
5 276
|
5 276
|
5 276
|
5 433
|
|