Huagong Tech Co Ltd
SZSE:000988
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Huagong Tech Co Ltd
SZSE:000988
|
CN |
Balance Sheet
Balance Sheet Decomposition
Huagong Tech Co Ltd
Huagong Tech Co Ltd
Balance Sheet
Huagong Tech Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
174
|
145
|
141
|
158
|
206
|
333
|
251
|
542
|
420
|
668
|
624
|
611
|
834
|
781
|
983
|
2 113
|
1 860
|
2 509
|
3 049
|
3 109
|
3 210
|
4 176
|
4 384
|
4 336
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 109
|
3 210
|
4 172
|
4 384
|
4 336
|
|
| Cash Equivalents |
174
|
145
|
141
|
158
|
206
|
333
|
251
|
542
|
420
|
668
|
623
|
611
|
834
|
781
|
983
|
2 113
|
1 860
|
2 509
|
3 049
|
0
|
0
|
5
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
221
|
88
|
123
|
116
|
1 186
|
1 144
|
135
|
|
| Total Receivables |
255
|
285
|
331
|
362
|
399
|
463
|
618
|
726
|
914
|
928
|
1 089
|
1 056
|
1 219
|
1 437
|
1 740
|
2 532
|
2 744
|
2 953
|
3 233
|
4 180
|
5 242
|
5 204
|
6 434
|
6 420
|
|
| Accounts Receivables |
204
|
226
|
254
|
293
|
316
|
370
|
512
|
586
|
753
|
671
|
843
|
759
|
919
|
1 118
|
1 258
|
1 982
|
1 989
|
2 212
|
2 422
|
3 485
|
4 438
|
4 350
|
5 496
|
5 066
|
|
| Other Receivables |
51
|
59
|
77
|
69
|
83
|
93
|
106
|
140
|
161
|
257
|
246
|
297
|
300
|
319
|
482
|
550
|
755
|
741
|
811
|
695
|
804
|
855
|
938
|
1 353
|
|
| Inventory |
128
|
175
|
237
|
270
|
287
|
330
|
506
|
599
|
681
|
659
|
699
|
699
|
718
|
791
|
805
|
1 052
|
1 282
|
1 265
|
1 692
|
2 046
|
2 378
|
1 909
|
2 621
|
3 581
|
|
| Other Current Assets |
18
|
20
|
35
|
45
|
88
|
135
|
187
|
169
|
231
|
142
|
99
|
147
|
127
|
120
|
149
|
901
|
444
|
310
|
407
|
515
|
544
|
677
|
626
|
677
|
|
| Total Current Assets |
575
|
625
|
744
|
836
|
980
|
1 262
|
1 562
|
2 036
|
2 246
|
2 396
|
2 511
|
2 513
|
2 899
|
3 129
|
3 678
|
6 600
|
6 330
|
7 258
|
8 468
|
9 972
|
11 490
|
13 190
|
15 208
|
15 150
|
|
| PP&E Net |
383
|
414
|
429
|
439
|
474
|
461
|
491
|
528
|
723
|
805
|
939
|
1 119
|
1 134
|
1 221
|
1 256
|
1 261
|
1 359
|
1 571
|
1 607
|
2 790
|
1 910
|
2 093
|
2 610
|
3 357
|
|
| PP&E Gross |
383
|
414
|
429
|
439
|
474
|
461
|
491
|
528
|
723
|
805
|
939
|
1 119
|
1 134
|
1 221
|
1 256
|
1 261
|
1 359
|
1 571
|
1 607
|
2 790
|
1 910
|
2 093
|
2 610
|
3 357
|
|
| Accumulated Depreciation |
38
|
56
|
82
|
107
|
136
|
158
|
174
|
199
|
237
|
280
|
331
|
365
|
449
|
551
|
660
|
778
|
834
|
931
|
996
|
1 139
|
1 217
|
1 399
|
1 536
|
1 648
|
|
| Intangible Assets |
27
|
29
|
41
|
35
|
34
|
39
|
81
|
115
|
177
|
269
|
277
|
291
|
293
|
278
|
264
|
273
|
322
|
319
|
330
|
323
|
314
|
419
|
497
|
654
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
69
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
69
|
99
|
71
|
72
|
74
|
583
|
203
|
242
|
125
|
181
|
223
|
225
|
278
|
290
|
339
|
373
|
685
|
369
|
515
|
587
|
2 895
|
1 605
|
2 249
|
3 444
|
|
| Other Long-Term Assets |
3
|
1
|
1
|
0
|
4
|
9
|
11
|
17
|
17
|
13
|
19
|
26
|
85
|
87
|
51
|
72
|
76
|
94
|
154
|
212
|
194
|
208
|
259
|
314
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
69
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 056
N/A
|
1 167
+11%
|
1 286
+10%
|
1 382
+7%
|
1 567
+13%
|
2 353
+50%
|
2 417
+3%
|
2 986
+24%
|
3 335
+12%
|
3 665
+10%
|
3 969
+8%
|
4 173
+5%
|
4 691
+12%
|
5 005
+7%
|
5 587
+12%
|
8 578
+54%
|
8 771
+2%
|
9 612
+10%
|
11 076
+15%
|
13 884
+25%
|
16 803
+21%
|
17 515
+4%
|
20 824
+19%
|
22 919
+10%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
63
|
59
|
95
|
100
|
114
|
127
|
186
|
217
|
372
|
321
|
395
|
427
|
441
|
525
|
570
|
1 032
|
1 006
|
1 213
|
1 336
|
1 868
|
4 114
|
4 198
|
5 574
|
6 190
|
|
| Accrued Liabilities |
28
|
32
|
48
|
41
|
37
|
62
|
47
|
51
|
40
|
133
|
1
|
33
|
35
|
43
|
57
|
53
|
121
|
137
|
198
|
373
|
451
|
393
|
463
|
311
|
|
| Short-Term Debt |
233
|
163
|
188
|
297
|
411
|
622
|
624
|
591
|
731
|
532
|
736
|
324
|
411
|
593
|
1 252
|
1 733
|
1 431
|
1 446
|
2 066
|
2 202
|
833
|
145
|
491
|
1 278
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
80
|
33
|
0
|
70
|
6
|
39
|
15
|
4
|
8
|
13
|
245
|
0
|
0
|
131
|
0
|
0
|
0
|
13
|
731
|
153
|
1 131
|
1 659
|
|
| Other Current Liabilities |
21
|
31
|
52
|
42
|
70
|
103
|
209
|
233
|
307
|
104
|
137
|
503
|
623
|
610
|
171
|
170
|
204
|
368
|
444
|
482
|
586
|
598
|
577
|
681
|
|
| Total Current Liabilities |
346
|
285
|
463
|
514
|
633
|
984
|
1 072
|
1 131
|
1 465
|
1 094
|
1 276
|
1 300
|
1 755
|
1 772
|
2 050
|
3 118
|
2 762
|
3 164
|
4 044
|
4 939
|
6 715
|
5 487
|
8 236
|
10 120
|
|
| Long-Term Debt |
10
|
124
|
41
|
70
|
95
|
24
|
142
|
86
|
5
|
4
|
34
|
124
|
1
|
130
|
194
|
55
|
59
|
56
|
157
|
1 307
|
1 534
|
2 527
|
1 999
|
1 247
|
|
| Deferred Income Tax |
2
|
2
|
2
|
2
|
0
|
124
|
15
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
40
|
21
|
12
|
18
|
76
|
52
|
46
|
53
|
|
| Minority Interest |
68
|
68
|
69
|
67
|
82
|
55
|
251
|
223
|
217
|
20
|
12
|
62
|
67
|
66
|
87
|
93
|
116
|
110
|
52
|
40
|
26
|
103
|
100
|
80
|
|
| Other Liabilities |
8
|
28
|
27
|
24
|
14
|
5
|
9
|
30
|
20
|
16
|
31
|
30
|
47
|
90
|
86
|
85
|
108
|
120
|
173
|
191
|
215
|
220
|
266
|
361
|
|
| Total Liabilities |
434
N/A
|
507
+17%
|
603
+19%
|
675
+12%
|
824
+22%
|
1 191
+45%
|
1 490
+25%
|
1 486
0%
|
1 706
+15%
|
1 134
-34%
|
1 353
+19%
|
1 517
+12%
|
1 870
+23%
|
2 057
+10%
|
2 419
+18%
|
3 351
+39%
|
3 085
-8%
|
3 472
+13%
|
4 438
+28%
|
6 495
+46%
|
8 566
+32%
|
8 389
-2%
|
10 647
+27%
|
11 862
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
115
|
230
|
299
|
299
|
299
|
299
|
329
|
408
|
408
|
446
|
891
|
891
|
891
|
891
|
891
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
|
| Retained Earnings |
72
|
75
|
81
|
117
|
152
|
197
|
224
|
363
|
574
|
744
|
827
|
829
|
988
|
1 117
|
1 315
|
1 608
|
1 862
|
2 518
|
3 008
|
3 708
|
4 534
|
5 396
|
6 466
|
7 735
|
|
| Additional Paid In Capital |
420
|
318
|
274
|
278
|
277
|
649
|
371
|
714
|
629
|
1 325
|
880
|
924
|
922
|
922
|
933
|
2 590
|
2 590
|
2 603
|
2 612
|
2 663
|
2 686
|
2 713
|
2 694
|
2 699
|
|
| 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
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
395
|
|
| Other Equity |
16
|
38
|
28
|
13
|
15
|
16
|
4
|
15
|
19
|
17
|
18
|
13
|
20
|
18
|
28
|
23
|
229
|
14
|
12
|
12
|
12
|
12
|
13
|
12
|
|
| Total Equity |
623
N/A
|
660
+6%
|
683
+3%
|
706
+3%
|
743
+5%
|
1 162
+56%
|
927
-20%
|
1 500
+62%
|
1 629
+9%
|
2 531
+55%
|
2 616
+3%
|
2 656
+2%
|
2 821
+6%
|
2 948
+5%
|
3 168
+7%
|
5 227
+65%
|
5 686
+9%
|
6 140
+8%
|
6 638
+8%
|
7 389
+11%
|
8 237
+11%
|
9 127
+11%
|
10 177
+12%
|
11 057
+9%
|
|
| Total Liabilities & Equity |
1 056
N/A
|
1 167
+11%
|
1 286
+10%
|
1 382
+7%
|
1 567
+13%
|
2 353
+50%
|
2 417
+3%
|
2 986
+24%
|
3 335
+12%
|
3 665
+10%
|
3 969
+8%
|
4 173
+5%
|
4 691
+12%
|
5 005
+7%
|
5 587
+12%
|
8 578
+54%
|
8 771
+2%
|
9 612
+10%
|
11 076
+15%
|
13 884
+25%
|
16 803
+21%
|
17 515
+4%
|
20 824
+19%
|
22 919
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
679
|
679
|
679
|
741
|
741
|
741
|
741
|
815
|
815
|
891
|
891
|
891
|
891
|
891
|
891
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
1 006
|
|