Dongrui Food Group Co Ltd
SZSE:001201
Balance Sheet
Balance Sheet Decomposition
Dongrui Food Group Co Ltd
Dongrui Food Group Co Ltd
Balance Sheet
Dongrui Food Group Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
57
|
168
|
464
|
966
|
306
|
1 152
|
482
|
|
| Cash |
0
|
0
|
0
|
966
|
306
|
1 152
|
482
|
|
| Cash Equivalents |
57
|
168
|
464
|
1
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
100
|
0
|
0
|
|
| Total Receivables |
22
|
15
|
35
|
34
|
36
|
33
|
52
|
|
| Accounts Receivables |
14
|
6
|
6
|
5
|
4
|
9
|
6
|
|
| Other Receivables |
7
|
9
|
29
|
29
|
31
|
24
|
46
|
|
| Inventory |
110
|
121
|
165
|
279
|
416
|
464
|
683
|
|
| Other Current Assets |
1
|
3
|
32
|
9
|
31
|
51
|
42
|
|
| Total Current Assets |
190
|
307
|
695
|
1 289
|
889
|
1 700
|
1 260
|
|
| PP&E Net |
375
|
461
|
898
|
2 288
|
3 743
|
4 311
|
4 727
|
|
| PP&E Gross |
375
|
461
|
898
|
2 288
|
3 743
|
4 311
|
4 727
|
|
| Accumulated Depreciation |
123
|
145
|
179
|
246
|
382
|
603
|
872
|
|
| Intangible Assets |
4
|
4
|
31
|
4
|
33
|
31
|
30
|
|
| Goodwill |
12
|
12
|
12
|
7
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
29
|
48
|
77
|
80
|
50
|
41
|
39
|
|
| Other Long-Term Assets |
10
|
22
|
30
|
3
|
1
|
12
|
16
|
|
| Other Assets |
12
|
12
|
12
|
7
|
0
|
0
|
0
|
|
| Total Assets |
621
N/A
|
853
+37%
|
1 743
+104%
|
3 671
+111%
|
4 716
+28%
|
6 095
+29%
|
6 072
0%
|
|
| Liabilities | ||||||||
| Accounts Payable |
45
|
42
|
78
|
208
|
394
|
364
|
400
|
|
| Accrued Liabilities |
8
|
12
|
16
|
25
|
28
|
23
|
34
|
|
| Short-Term Debt |
123
|
88
|
320
|
100
|
375
|
764
|
876
|
|
| Current Portion of Long-Term Debt |
22
|
15
|
0
|
1
|
30
|
165
|
202
|
|
| Other Current Liabilities |
3
|
3
|
7
|
5
|
9
|
4
|
6
|
|
| Total Current Liabilities |
201
|
161
|
421
|
339
|
836
|
1 321
|
1 518
|
|
| Long-Term Debt |
54
|
38
|
29
|
132
|
672
|
1 173
|
1 075
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
6
|
7
|
|
| Other Liabilities |
39
|
85
|
92
|
102
|
102
|
95
|
86
|
|
| Total Liabilities |
294
N/A
|
284
-3%
|
541
+91%
|
573
+6%
|
1 611
+181%
|
2 595
+61%
|
2 687
+4%
|
|
| Equity | ||||||||
| Common Stock |
95
|
95
|
95
|
177
|
213
|
258
|
258
|
|
| Retained Earnings |
60
|
302
|
933
|
1 018
|
1 026
|
509
|
444
|
|
| Additional Paid In Capital |
172
|
173
|
174
|
1 902
|
1 867
|
2 733
|
2 733
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
48
|
|
| Total Equity |
327
N/A
|
570
+74%
|
1 202
+111%
|
3 097
+158%
|
3 105
+0%
|
3 500
+13%
|
3 386
-3%
|
|
| Total Liabilities & Equity |
621
N/A
|
853
+37%
|
1 743
+104%
|
3 671
+111%
|
4 716
+28%
|
6 095
+29%
|
6 072
0%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
95
|
95
|
95
|
213
|
213
|
258
|
255
|
|