Huafon Chemical Co Ltd
SZSE:002064
Balance Sheet
Balance Sheet Decomposition
Huafon Chemical Co Ltd
Huafon Chemical Co Ltd
Balance Sheet
Huafon Chemical Co Ltd
| 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 |
9
|
27
|
67
|
24
|
79
|
25
|
42
|
30
|
31
|
72
|
82
|
532
|
162
|
294
|
202
|
1 697
|
2 206
|
4 151
|
7 145
|
9 694
|
9 686
|
6 462
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 145
|
9 694
|
9 686
|
6 462
|
|
| Cash Equivalents |
9
|
27
|
67
|
24
|
79
|
25
|
42
|
30
|
31
|
72
|
82
|
532
|
162
|
294
|
202
|
1 697
|
2 206
|
4 151
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
28
|
88
|
227
|
69
|
0
|
1 379
|
|
| Total Receivables |
83
|
135
|
155
|
159
|
257
|
217
|
289
|
524
|
483
|
653
|
888
|
789
|
895
|
1 163
|
1 555
|
3 895
|
3 816
|
3 879
|
5 822
|
4 694
|
5 586
|
5 894
|
|
| Accounts Receivables |
49
|
76
|
94
|
89
|
141
|
101
|
136
|
157
|
232
|
247
|
244
|
290
|
444
|
428
|
433
|
1 975
|
1 997
|
1 601
|
2 013
|
2 122
|
2 488
|
2 516
|
|
| Other Receivables |
34
|
59
|
61
|
70
|
116
|
116
|
153
|
367
|
251
|
406
|
644
|
499
|
451
|
735
|
1 122
|
1 920
|
1 819
|
2 278
|
3 809
|
2 572
|
3 098
|
3 378
|
|
| Inventory |
49
|
112
|
86
|
115
|
293
|
208
|
214
|
299
|
275
|
342
|
263
|
345
|
528
|
550
|
615
|
1 699
|
1 872
|
1 922
|
4 034
|
2 840
|
3 621
|
3 718
|
|
| Other Current Assets |
16
|
1
|
9
|
19
|
22
|
14
|
35
|
64
|
72
|
41
|
43
|
257
|
262
|
108
|
72
|
419
|
313
|
577
|
929
|
1 370
|
1 160
|
1 443
|
|
| Total Current Assets |
157
|
275
|
317
|
317
|
650
|
465
|
580
|
916
|
862
|
1 108
|
1 277
|
1 923
|
1 847
|
2 115
|
2 445
|
7 715
|
8 235
|
10 617
|
18 157
|
18 668
|
20 053
|
18 895
|
|
| PP&E Net |
425
|
442
|
656
|
713
|
1 108
|
1 231
|
1 109
|
991
|
1 238
|
1 171
|
1 133
|
2 160
|
2 693
|
2 516
|
2 351
|
5 787
|
7 425
|
7 695
|
9 283
|
12 080
|
12 918
|
12 563
|
|
| PP&E Gross |
425
|
442
|
656
|
713
|
1 108
|
1 231
|
1 109
|
991
|
1 238
|
1 171
|
1 133
|
2 160
|
2 693
|
2 516
|
2 351
|
5 787
|
7 425
|
7 695
|
9 283
|
12 080
|
12 918
|
12 563
|
|
| Accumulated Depreciation |
96
|
143
|
192
|
258
|
345
|
458
|
602
|
748
|
889
|
1 049
|
1 207
|
1 366
|
1 586
|
2 219
|
2 521
|
4 307
|
3 990
|
4 843
|
5 661
|
6 570
|
7 859
|
9 300
|
|
| Intangible Assets |
1
|
1
|
1
|
23
|
24
|
28
|
33
|
31
|
35
|
75
|
237
|
294
|
287
|
317
|
304
|
502
|
563
|
597
|
935
|
1 169
|
1 159
|
1 380
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
20
|
20
|
20
|
61
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
402
|
412
|
433
|
494
|
609
|
546
|
594
|
693
|
764
|
2 649
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
3
|
7
|
2
|
6
|
8
|
71
|
131
|
56
|
156
|
26
|
29
|
90
|
143
|
165
|
189
|
125
|
594
|
419
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
20
|
20
|
20
|
61
|
|
| Total Assets |
584
N/A
|
718
+23%
|
974
+36%
|
1 055
+8%
|
1 786
+69%
|
1 732
-3%
|
1 725
0%
|
1 945
+13%
|
2 143
+10%
|
2 426
+13%
|
2 777
+14%
|
4 433
+60%
|
5 385
+21%
|
5 387
+0%
|
5 562
+3%
|
14 588
+162%
|
16 975
+16%
|
19 669
+16%
|
29 178
+48%
|
32 755
+12%
|
35 508
+8%
|
35 966
+1%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
42
|
57
|
68
|
76
|
98
|
56
|
107
|
111
|
110
|
181
|
152
|
280
|
267
|
414
|
469
|
1 219
|
1 460
|
1 476
|
2 279
|
3 964
|
4 556
|
4 266
|
|
| Accrued Liabilities |
6
|
6
|
8
|
8
|
13
|
13
|
22
|
29
|
28
|
37
|
45
|
66
|
69
|
67
|
74
|
317
|
340
|
503
|
659
|
554
|
493
|
495
|
|
| Short-Term Debt |
81
|
101
|
327
|
133
|
231
|
303
|
184
|
103
|
360
|
517
|
439
|
398
|
936
|
1 001
|
962
|
3 564
|
4 371
|
3 467
|
4 666
|
2 183
|
2 642
|
2 794
|
|
| Current Portion of Long-Term Debt |
0
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
312
|
201
|
265
|
470
|
167
|
212
|
60
|
1 090
|
69
|
|
| Other Current Liabilities |
11
|
19
|
6
|
41
|
130
|
2
|
33
|
39
|
3
|
28
|
55
|
95
|
44
|
101
|
69
|
404
|
1 355
|
365
|
483
|
203
|
197
|
391
|
|
| Total Current Liabilities |
140
|
254
|
410
|
258
|
473
|
374
|
346
|
282
|
501
|
763
|
691
|
838
|
1 509
|
1 895
|
1 776
|
5 769
|
7 996
|
5 978
|
8 299
|
6 964
|
8 978
|
8 016
|
|
| Long-Term Debt |
84
|
0
|
50
|
0
|
150
|
50
|
0
|
0
|
0
|
0
|
168
|
391
|
412
|
227
|
125
|
870
|
571
|
1 229
|
964
|
1 996
|
697
|
325
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
89
|
146
|
149
|
92
|
181
|
193
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
3
|
0
|
2
|
98
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
3
|
6
|
58
|
62
|
109
|
250
|
261
|
740
|
555
|
742
|
755
|
555
|
729
|
880
|
|
| Total Liabilities |
225
N/A
|
255
+13%
|
460
+80%
|
260
-43%
|
624
+140%
|
424
-32%
|
346
-18%
|
283
-18%
|
504
+78%
|
769
+53%
|
917
+19%
|
1 291
+41%
|
2 031
+57%
|
2 372
+17%
|
2 162
-9%
|
7 398
+242%
|
9 214
+25%
|
8 097
-12%
|
10 170
+26%
|
9 608
-6%
|
10 586
+10%
|
9 512
-10%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
107
|
107
|
107
|
142
|
185
|
369
|
369
|
738
|
738
|
738
|
738
|
838
|
1 677
|
1 677
|
1 677
|
1 677
|
4 298
|
4 634
|
4 634
|
4 963
|
4 963
|
4 963
|
|
| Retained Earnings |
241
|
344
|
394
|
457
|
823
|
876
|
946
|
915
|
892
|
911
|
1 114
|
1 487
|
1 658
|
1 320
|
1 706
|
4 778
|
3 473
|
5 496
|
12 954
|
14 309
|
16 045
|
17 520
|
|
| Additional Paid In Capital |
12
|
13
|
13
|
197
|
154
|
63
|
63
|
8
|
8
|
8
|
8
|
816
|
20
|
20
|
20
|
744
|
0
|
1 456
|
1 456
|
3 897
|
3 897
|
3 897
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
30
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
9
|
10
|
14
|
35
|
22
|
9
|
44
|
|
| Total Equity |
359
N/A
|
463
+29%
|
514
+11%
|
796
+55%
|
1 162
+46%
|
1 308
+13%
|
1 379
+5%
|
1 662
+21%
|
1 639
-1%
|
1 657
+1%
|
1 860
+12%
|
3 142
+69%
|
3 354
+7%
|
3 016
-10%
|
3 400
+13%
|
7 190
+111%
|
7 761
+8%
|
11 572
+49%
|
19 008
+64%
|
23 147
+22%
|
24 922
+8%
|
26 454
+6%
|
|
| Total Liabilities & Equity |
584
N/A
|
718
+23%
|
974
+36%
|
1 055
+8%
|
1 786
+69%
|
1 732
-3%
|
1 725
0%
|
1 945
+13%
|
2 143
+10%
|
2 426
+13%
|
2 777
+14%
|
4 433
+60%
|
5 385
+21%
|
5 387
+0%
|
5 562
+3%
|
14 588
+162%
|
16 975
+16%
|
19 669
+16%
|
29 178
+48%
|
32 755
+12%
|
35 508
+8%
|
35 966
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 477
|
1 677
|
1 677
|
1 677
|
1 677
|
1 677
|
4 298
|
4 634
|
4 634
|
4 963
|
4 963
|
4 963
|
|