CHENG DE LOLO Co Ltd
SZSE:000848
Balance Sheet
Balance Sheet Decomposition
CHENG DE LOLO Co Ltd
CHENG DE LOLO Co Ltd
Balance Sheet
CHENG DE LOLO 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 |
338
|
299
|
383
|
410
|
228
|
268
|
189
|
144
|
278
|
472
|
562
|
551
|
715
|
866
|
1 502
|
2 162
|
1 906
|
1 927
|
2 204
|
2 342
|
2 607
|
2 990
|
3 120
|
3 390
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 607
|
2 990
|
3 120
|
3 390
|
|
| Cash Equivalents |
338
|
299
|
383
|
410
|
228
|
268
|
189
|
144
|
278
|
472
|
562
|
551
|
715
|
866
|
1 502
|
2 162
|
1 906
|
1 927
|
2 204
|
2 342
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
33
|
81
|
47
|
79
|
40
|
24
|
13
|
5
|
6
|
12
|
3
|
2
|
19
|
4
|
10
|
18
|
1
|
1
|
1
|
1
|
3
|
17
|
10
|
19
|
|
| Accounts Receivables |
8
|
13
|
8
|
29
|
22
|
6
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
5
|
0
|
0
|
0
|
1
|
0
|
15
|
10
|
19
|
|
| Other Receivables |
26
|
68
|
39
|
50
|
18
|
18
|
12
|
4
|
6
|
12
|
3
|
1
|
18
|
3
|
8
|
13
|
0
|
1
|
0
|
1
|
3
|
2
|
0
|
0
|
|
| Inventory |
196
|
99
|
122
|
90
|
150
|
126
|
160
|
223
|
220
|
269
|
307
|
272
|
355
|
207
|
166
|
233
|
258
|
283
|
313
|
193
|
351
|
252
|
311
|
193
|
|
| Other Current Assets |
70
|
51
|
45
|
62
|
325
|
254
|
380
|
67
|
61
|
57
|
75
|
40
|
110
|
141
|
174
|
45
|
22
|
27
|
13
|
11
|
12
|
3
|
7
|
10
|
|
| Total Current Assets |
637
|
530
|
596
|
641
|
743
|
672
|
742
|
440
|
566
|
811
|
947
|
865
|
1 199
|
1 217
|
1 852
|
2 458
|
2 187
|
2 238
|
2 531
|
2 547
|
2 973
|
3 261
|
3 447
|
3 611
|
|
| PP&E Net |
479
|
488
|
447
|
387
|
338
|
309
|
246
|
221
|
217
|
197
|
202
|
294
|
289
|
268
|
288
|
289
|
282
|
274
|
258
|
237
|
229
|
252
|
438
|
672
|
|
| PP&E Gross |
479
|
488
|
447
|
387
|
338
|
309
|
246
|
221
|
217
|
197
|
202
|
294
|
289
|
268
|
288
|
289
|
282
|
274
|
258
|
237
|
229
|
252
|
438
|
672
|
|
| Accumulated Depreciation |
118
|
150
|
186
|
214
|
271
|
302
|
302
|
330
|
336
|
358
|
379
|
406
|
431
|
455
|
455
|
466
|
465
|
480
|
491
|
517
|
491
|
507
|
510
|
519
|
|
| Intangible Assets |
33
|
82
|
74
|
65
|
62
|
41
|
32
|
317
|
306
|
336
|
326
|
368
|
359
|
348
|
337
|
327
|
317
|
307
|
297
|
296
|
289
|
286
|
282
|
298
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
12
|
11
|
27
|
24
|
22
|
48
|
36
|
27
|
20
|
16
|
13
|
10
|
10
|
9
|
7
|
7
|
6
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
1
|
1
|
1
|
1
|
11
|
6
|
8
|
5
|
7
|
6
|
8
|
16
|
6
|
4
|
13
|
16
|
17
|
17
|
10
|
17
|
15
|
14
|
10
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 160
N/A
|
1 112
-4%
|
1 145
+3%
|
1 118
-2%
|
1 165
+4%
|
1 084
-7%
|
1 064
-2%
|
1 014
-5%
|
1 117
+10%
|
1 370
+23%
|
1 498
+9%
|
1 547
+3%
|
1 875
+21%
|
1 851
-1%
|
2 491
+35%
|
3 096
+24%
|
2 812
-9%
|
2 843
+1%
|
3 106
+9%
|
3 093
0%
|
3 508
+13%
|
3 814
+9%
|
4 181
+10%
|
4 591
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
165
|
165
|
61
|
62
|
68
|
144
|
143
|
178
|
175
|
121
|
169
|
214
|
185
|
174
|
207
|
282
|
198
|
106
|
218
|
194
|
172
|
333
|
550
|
464
|
|
| Accrued Liabilities |
16
|
20
|
24
|
18
|
36
|
63
|
41
|
35
|
35
|
43
|
42
|
67
|
58
|
66
|
90
|
80
|
76
|
60
|
61
|
63
|
145
|
134
|
95
|
116
|
|
| Short-Term Debt |
98
|
163
|
210
|
218
|
258
|
250
|
150
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
32
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
18
|
|
| Other Current Liabilities |
214
|
22
|
77
|
58
|
49
|
114
|
146
|
148
|
235
|
428
|
493
|
417
|
566
|
238
|
455
|
685
|
457
|
671
|
745
|
546
|
743
|
495
|
314
|
333
|
|
| Total Current Liabilities |
493
|
370
|
372
|
355
|
411
|
571
|
480
|
412
|
445
|
593
|
703
|
699
|
809
|
478
|
752
|
1 047
|
730
|
837
|
1 023
|
802
|
1 062
|
964
|
1 000
|
964
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
134
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
18
|
23
|
28
|
33
|
38
|
43
|
48
|
50
|
52
|
53
|
53
|
54
|
55
|
55
|
|
| Minority Interest |
4
|
28
|
30
|
35
|
36
|
37
|
36
|
21
|
20
|
18
|
19
|
24
|
28
|
26
|
25
|
30
|
35
|
34
|
35
|
37
|
35
|
35
|
35
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
498
N/A
|
398
-20%
|
402
+1%
|
390
-3%
|
446
+14%
|
608
+36%
|
516
-15%
|
433
-16%
|
473
+9%
|
624
+32%
|
740
+19%
|
750
+1%
|
865
+15%
|
537
-38%
|
815
+52%
|
1 120
+37%
|
813
-27%
|
921
+13%
|
1 110
+21%
|
892
-20%
|
1 152
+29%
|
1 055
-8%
|
1 093
+4%
|
1 152
+5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
259
|
259
|
259
|
259
|
311
|
190
|
190
|
190
|
190
|
304
|
365
|
402
|
402
|
502
|
753
|
979
|
979
|
979
|
979
|
1 076
|
1 076
|
1 076
|
1 053
|
1 053
|
|
| Retained Earnings |
99
|
151
|
179
|
164
|
155
|
235
|
304
|
338
|
400
|
389
|
339
|
379
|
592
|
794
|
906
|
980
|
1 003
|
926
|
1 000
|
1 138
|
1 435
|
2 036
|
2 197
|
2 428
|
|
| Additional Paid In Capital |
304
|
304
|
305
|
305
|
253
|
51
|
54
|
54
|
54
|
54
|
54
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
11
|
32
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
171
|
371
|
171
|
73
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
663
N/A
|
714
+8%
|
743
+4%
|
728
-2%
|
719
-1%
|
476
-34%
|
548
+15%
|
581
+6%
|
644
+11%
|
746
+16%
|
757
+1%
|
797
+5%
|
1 011
+27%
|
1 314
+30%
|
1 676
+28%
|
1 976
+18%
|
1 998
+1%
|
1 922
-4%
|
1 996
+4%
|
2 201
+10%
|
2 357
+7%
|
2 759
+17%
|
3 089
+12%
|
3 439
+11%
|
|
| Total Liabilities & Equity |
1 160
N/A
|
1 112
-4%
|
1 145
+3%
|
1 118
-2%
|
1 165
+4%
|
1 084
-7%
|
1 064
-2%
|
1 014
-5%
|
1 117
+10%
|
1 370
+23%
|
1 498
+9%
|
1 547
+3%
|
1 875
+21%
|
1 851
-1%
|
2 491
+35%
|
3 096
+24%
|
2 812
-9%
|
2 843
+1%
|
3 106
+9%
|
3 093
0%
|
3 508
+13%
|
3 814
+9%
|
4 181
+10%
|
4 591
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 762
|
1 762
|
1 762
|
1 762
|
1 762
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 076
|
1 072
|
1 050
|
1 027
|
1 027
|
1 053
|
|