Guangdong Goworld Co Ltd
SZSE:000823
Balance Sheet
Balance Sheet Decomposition
Guangdong Goworld Co Ltd
Guangdong Goworld Co Ltd
Balance Sheet
Guangdong Goworld 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 |
503
|
154
|
267
|
223
|
135
|
172
|
583
|
202
|
364
|
505
|
236
|
262
|
487
|
719
|
800
|
1 000
|
841
|
956
|
960
|
1 628
|
1 437
|
1 839
|
1 954
|
1 755
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1 437
|
1 839
|
1 954
|
1 755
|
|
| Cash Equivalents |
503
|
154
|
267
|
223
|
135
|
172
|
583
|
202
|
364
|
505
|
236
|
262
|
486
|
719
|
800
|
999
|
840
|
955
|
960
|
1 627
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
276
|
274
|
322
|
398
|
545
|
611
|
730
|
750
|
759
|
890
|
1 048
|
1 148
|
1 224
|
1 386
|
1 222
|
1 264
|
1 552
|
1 646
|
1 659
|
1 904
|
2 483
|
2 278
|
1 941
|
2 148
|
|
| Accounts Receivables |
245
|
238
|
286
|
352
|
464
|
546
|
687
|
607
|
619
|
703
|
798
|
893
|
904
|
935
|
1 052
|
1 063
|
1 334
|
1 471
|
1 498
|
1 646
|
1 848
|
1 792
|
1 545
|
1 731
|
|
| Other Receivables |
31
|
36
|
35
|
46
|
81
|
65
|
43
|
143
|
140
|
187
|
251
|
256
|
320
|
451
|
169
|
201
|
217
|
175
|
160
|
257
|
635
|
486
|
396
|
417
|
|
| Inventory |
136
|
129
|
208
|
230
|
292
|
362
|
411
|
284
|
361
|
437
|
496
|
545
|
513
|
542
|
533
|
575
|
671
|
648
|
750
|
888
|
1 274
|
1 088
|
984
|
1 030
|
|
| Other Current Assets |
4
|
6
|
4
|
4
|
13
|
5
|
15
|
6
|
21
|
41
|
14
|
20
|
116
|
106
|
82
|
10
|
25
|
47
|
32
|
24
|
163
|
97
|
40
|
35
|
|
| Total Current Assets |
918
|
612
|
800
|
856
|
984
|
1 150
|
1 739
|
1 243
|
1 504
|
1 872
|
1 794
|
1 975
|
2 340
|
2 754
|
2 636
|
2 849
|
3 089
|
3 299
|
3 403
|
4 445
|
5 357
|
5 303
|
4 919
|
4 968
|
|
| PP&E Net |
554
|
937
|
1 127
|
1 332
|
1 334
|
1 396
|
1 420
|
1 487
|
1 362
|
1 315
|
1 409
|
1 401
|
1 457
|
1 786
|
1 750
|
1 639
|
1 717
|
1 874
|
2 030
|
2 229
|
2 718
|
3 001
|
3 249
|
3 128
|
|
| PP&E Gross |
554
|
937
|
1 127
|
1 332
|
1 334
|
1 396
|
1 420
|
1 487
|
1 362
|
1 315
|
1 409
|
1 401
|
1 457
|
1 786
|
1 750
|
1 639
|
1 717
|
1 874
|
2 030
|
2 229
|
2 718
|
3 001
|
3 249
|
3 128
|
|
| Accumulated Depreciation |
175
|
221
|
290
|
380
|
494
|
600
|
721
|
849
|
999
|
1 143
|
1 261
|
1 417
|
1 537
|
1 668
|
1 826
|
1 963
|
2 015
|
2 162
|
2 311
|
2 467
|
2 580
|
2 717
|
2 860
|
3 127
|
|
| Intangible Assets |
13
|
39
|
18
|
17
|
17
|
58
|
58
|
57
|
55
|
61
|
63
|
61
|
59
|
60
|
58
|
57
|
81
|
79
|
110
|
108
|
107
|
112
|
110
|
111
|
|
| Long-Term Investments |
78
|
42
|
36
|
34
|
32
|
26
|
26
|
63
|
121
|
79
|
71
|
84
|
67
|
114
|
109
|
113
|
117
|
105
|
98
|
76
|
77
|
78
|
94
|
126
|
|
| Other Long-Term Assets |
10
|
25
|
10
|
11
|
4
|
15
|
16
|
16
|
35
|
36
|
35
|
42
|
50
|
52
|
61
|
62
|
91
|
75
|
68
|
58
|
72
|
92
|
73
|
84
|
|
| Total Assets |
1 572
N/A
|
1 655
+5%
|
1 989
+20%
|
2 249
+13%
|
2 371
+5%
|
2 645
+12%
|
3 259
+23%
|
2 867
-12%
|
3 077
+7%
|
3 363
+9%
|
3 373
+0%
|
3 563
+6%
|
3 973
+12%
|
4 766
+20%
|
4 615
-3%
|
4 719
+2%
|
5 095
+8%
|
5 432
+7%
|
5 709
+5%
|
6 916
+21%
|
8 330
+20%
|
8 585
+3%
|
8 446
-2%
|
8 417
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
76
|
99
|
220
|
263
|
343
|
412
|
507
|
320
|
433
|
495
|
570
|
586
|
584
|
613
|
549
|
623
|
815
|
739
|
878
|
1 035
|
1 234
|
941
|
835
|
905
|
|
| Accrued Liabilities |
41
|
51
|
60
|
63
|
77
|
90
|
78
|
69
|
70
|
75
|
66
|
45
|
40
|
39
|
16
|
51
|
99
|
123
|
134
|
169
|
199
|
251
|
236
|
234
|
|
| Short-Term Debt |
33
|
51
|
257
|
397
|
387
|
398
|
493
|
435
|
371
|
438
|
265
|
188
|
569
|
693
|
597
|
468
|
449
|
637
|
495
|
633
|
1 280
|
1 052
|
809
|
636
|
|
| Current Portion of Long-Term Debt |
7
|
165
|
50
|
70
|
74
|
20
|
193
|
205
|
10
|
14
|
0
|
276
|
146
|
80
|
112
|
70
|
70
|
70
|
70
|
84
|
2
|
3
|
95
|
210
|
|
| Other Current Liabilities |
49
|
13
|
4
|
21
|
19
|
10
|
23
|
32
|
333
|
332
|
7
|
33
|
40
|
39
|
55
|
58
|
54
|
38
|
47
|
38
|
103
|
46
|
42
|
54
|
|
| Total Current Liabilities |
207
|
379
|
590
|
813
|
900
|
930
|
1 295
|
1 060
|
1 216
|
1 353
|
907
|
1 128
|
1 380
|
1 463
|
1 329
|
1 270
|
1 488
|
1 607
|
1 623
|
1 959
|
2 819
|
2 293
|
2 017
|
2 039
|
|
| Long-Term Debt |
318
|
218
|
399
|
403
|
373
|
548
|
362
|
98
|
16
|
47
|
367
|
187
|
302
|
110
|
70
|
70
|
70
|
72
|
92
|
618
|
779
|
1 185
|
1 205
|
987
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
14
|
7
|
6
|
7
|
5
|
12
|
11
|
9
|
10
|
10
|
9
|
6
|
6
|
16
|
15
|
23
|
|
| Minority Interest |
133
|
150
|
134
|
144
|
174
|
201
|
214
|
233
|
257
|
277
|
301
|
314
|
311
|
318
|
324
|
345
|
383
|
405
|
425
|
434
|
548
|
578
|
564
|
563
|
|
| Other Liabilities |
42
|
30
|
37
|
19
|
5
|
10
|
11
|
12
|
15
|
14
|
13
|
30
|
27
|
35
|
35
|
30
|
25
|
25
|
25
|
22
|
19
|
29
|
34
|
28
|
|
| Total Liabilities |
699
N/A
|
777
+11%
|
1 159
+49%
|
1 378
+19%
|
1 452
+5%
|
1 689
+16%
|
1 882
+11%
|
1 409
-25%
|
1 517
+8%
|
1 698
+12%
|
1 594
-6%
|
1 665
+4%
|
2 025
+22%
|
1 938
-4%
|
1 768
-9%
|
1 724
-2%
|
1 976
+15%
|
2 118
+7%
|
2 174
+3%
|
3 039
+40%
|
4 170
+37%
|
4 100
-2%
|
3 835
-6%
|
3 641
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
359
|
359
|
359
|
359
|
359
|
359
|
440
|
440
|
440
|
440
|
440
|
440
|
440
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
|
| Retained Earnings |
53
|
48
|
11
|
50
|
96
|
135
|
165
|
214
|
268
|
413
|
533
|
646
|
711
|
801
|
824
|
981
|
1 099
|
1 300
|
1 524
|
1 758
|
2 038
|
2 362
|
2 481
|
2 621
|
|
| Additional Paid In Capital |
460
|
460
|
460
|
462
|
463
|
461
|
771
|
803
|
852
|
812
|
805
|
812
|
771
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
1 425
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
38
|
45
|
69
|
|
| Other Equity |
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
66
|
61
|
52
|
58
|
52
|
50
|
159
|
124
|
124
|
124
|
124
|
|
| Total Equity |
873
N/A
|
879
+1%
|
830
-6%
|
871
+5%
|
919
+5%
|
956
+4%
|
1 377
+44%
|
1 458
+6%
|
1 560
+7%
|
1 665
+7%
|
1 778
+7%
|
1 898
+7%
|
1 949
+3%
|
2 828
+45%
|
2 846
+1%
|
2 995
+5%
|
3 118
+4%
|
3 314
+6%
|
3 536
+7%
|
3 878
+10%
|
4 160
+7%
|
4 485
+8%
|
4 611
+3%
|
4 776
+4%
|
|
| Total Liabilities & Equity |
1 572
N/A
|
1 655
+5%
|
1 989
+20%
|
2 249
+13%
|
2 371
+5%
|
2 645
+12%
|
3 259
+23%
|
2 867
-12%
|
3 077
+7%
|
3 363
+9%
|
3 373
+0%
|
3 563
+6%
|
3 973
+12%
|
4 766
+20%
|
4 615
-3%
|
4 719
+2%
|
5 095
+8%
|
5 432
+7%
|
5 709
+5%
|
6 916
+21%
|
8 330
+20%
|
8 585
+3%
|
8 446
-2%
|
8 417
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
388
|
388
|
388
|
388
|
388
|
388
|
440
|
440
|
440
|
440
|
440
|
440
|
440
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
537
|
|