DHC Software Co Ltd
SZSE:002065
Balance Sheet
Balance Sheet Decomposition
DHC Software Co Ltd
DHC Software Co Ltd
Balance Sheet
DHC Software 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 |
38
|
44
|
122
|
306
|
304
|
417
|
412
|
432
|
450
|
476
|
1 301
|
1 096
|
1 138
|
1 125
|
1 749
|
1 764
|
1 922
|
2 396
|
2 591
|
2 372
|
2 049
|
1 911
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
7
|
1
|
1
|
1
|
0
|
1
|
2 591
|
2 372
|
2 049
|
1 911
|
|
| Cash Equivalents |
38
|
44
|
122
|
306
|
304
|
417
|
412
|
432
|
450
|
475
|
1 299
|
1 095
|
1 131
|
1 124
|
1 748
|
1 763
|
1 922
|
2 395
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
92
|
121
|
115
|
202
|
241
|
343
|
349
|
582
|
857
|
1 250
|
2 111
|
3 319
|
4 036
|
4 929
|
5 511
|
6 305
|
6 645
|
6 853
|
7 462
|
7 655
|
7 813
|
7 866
|
|
| Accounts Receivables |
62
|
97
|
85
|
164
|
154
|
255
|
255
|
438
|
651
|
1 005
|
1 818
|
2 952
|
3 585
|
4 250
|
4 728
|
5 561
|
5 940
|
6 063
|
6 654
|
6 879
|
7 116
|
7 068
|
|
| Other Receivables |
30
|
24
|
30
|
38
|
87
|
88
|
94
|
144
|
206
|
245
|
293
|
367
|
451
|
679
|
783
|
744
|
705
|
790
|
808
|
776
|
697
|
798
|
|
| Inventory |
74
|
100
|
168
|
233
|
323
|
592
|
665
|
789
|
1 202
|
1 340
|
1 261
|
1 190
|
2 049
|
2 995
|
3 670
|
4 637
|
5 298
|
6 158
|
7 281
|
8 169
|
9 587
|
9 983
|
|
| Other Current Assets |
37
|
47
|
47
|
57
|
91
|
95
|
79
|
106
|
89
|
138
|
220
|
216
|
375
|
583
|
857
|
1 056
|
711
|
926
|
737
|
847
|
729
|
893
|
|
| Total Current Assets |
240
|
311
|
453
|
799
|
960
|
1 447
|
1 505
|
1 909
|
2 598
|
3 204
|
4 893
|
5 822
|
7 598
|
9 632
|
11 787
|
13 762
|
14 577
|
16 335
|
18 071
|
19 042
|
20 177
|
20 653
|
|
| PP&E Net |
2
|
9
|
9
|
111
|
125
|
132
|
158
|
155
|
223
|
252
|
523
|
554
|
479
|
402
|
342
|
304
|
292
|
371
|
552
|
701
|
796
|
866
|
|
| PP&E Gross |
2
|
9
|
9
|
111
|
125
|
132
|
158
|
155
|
223
|
252
|
523
|
554
|
479
|
402
|
342
|
304
|
292
|
371
|
552
|
701
|
796
|
866
|
|
| Accumulated Depreciation |
1
|
2
|
4
|
7
|
14
|
31
|
52
|
74
|
112
|
153
|
211
|
319
|
443
|
556
|
558
|
656
|
600
|
621
|
643
|
751
|
863
|
929
|
|
| Intangible Assets |
4
|
2
|
0
|
0
|
3
|
3
|
6
|
6
|
6
|
26
|
68
|
177
|
248
|
232
|
178
|
132
|
91
|
165
|
201
|
182
|
168
|
157
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
248
|
248
|
248
|
475
|
475
|
475
|
944
|
1 663
|
1 454
|
1 006
|
781
|
672
|
650
|
642
|
642
|
640
|
568
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
179
|
150
|
277
|
244
|
158
|
404
|
|
| Long-Term Investments |
0
|
1
|
0
|
0
|
8
|
33
|
56
|
57
|
47
|
46
|
39
|
380
|
1 137
|
669
|
788
|
878
|
952
|
1 136
|
1 240
|
1 297
|
1 540
|
1 687
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
3
|
4
|
5
|
7
|
9
|
11
|
47
|
32
|
39
|
53
|
70
|
73
|
76
|
89
|
122
|
158
|
213
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
248
|
248
|
248
|
475
|
475
|
475
|
944
|
1 663
|
1 454
|
1 006
|
781
|
672
|
650
|
642
|
642
|
640
|
568
|
|
| Total Assets |
246
N/A
|
323
+31%
|
462
+43%
|
911
+97%
|
1 097
+20%
|
1 866
+70%
|
1 977
+6%
|
2 379
+20%
|
3 356
+41%
|
4 010
+19%
|
6 010
+50%
|
7 924
+32%
|
11 157
+41%
|
12 428
+11%
|
14 154
+14%
|
16 006
+13%
|
16 835
+5%
|
18 883
+12%
|
21 071
+12%
|
22 229
+5%
|
23 638
+6%
|
24 547
+4%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
50
|
52
|
61
|
78
|
61
|
120
|
84
|
119
|
170
|
244
|
297
|
372
|
376
|
489
|
948
|
1 259
|
1 233
|
1 454
|
1 971
|
2 039
|
2 123
|
2 061
|
|
| Accrued Liabilities |
6
|
2
|
5
|
8
|
7
|
8
|
10
|
8
|
16
|
1
|
27
|
23
|
47
|
37
|
62
|
77
|
45
|
244
|
245
|
329
|
336
|
354
|
|
| Short-Term Debt |
10
|
28
|
40
|
53
|
98
|
74
|
157
|
290
|
273
|
353
|
424
|
429
|
1 019
|
803
|
1 376
|
1 976
|
2 340
|
3 488
|
4 691
|
5 223
|
5 095
|
6 375
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
4
|
0
|
29
|
73
|
32
|
25
|
19
|
|
| Other Current Liabilities |
77
|
95
|
157
|
208
|
281
|
574
|
431
|
388
|
630
|
647
|
713
|
612
|
918
|
2 088
|
2 668
|
3 356
|
3 487
|
3 561
|
2 807
|
2 965
|
3 872
|
3 108
|
|
| Total Current Liabilities |
143
|
177
|
262
|
348
|
448
|
776
|
681
|
806
|
1 088
|
1 245
|
1 462
|
1 436
|
2 371
|
3 417
|
5 054
|
6 672
|
7 105
|
8 777
|
9 787
|
10 587
|
11 450
|
11 917
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
766
|
68
|
0
|
4
|
4
|
0
|
19
|
13
|
59
|
31
|
16
|
24
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
91
|
42
|
4
|
2
|
13
|
14
|
15
|
22
|
51
|
43
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
107
|
124
|
126
|
96
|
75
|
109
|
188
|
330
|
529
|
439
|
|
| Other Liabilities |
0
|
1
|
2
|
1
|
4
|
6
|
0
|
0
|
0
|
0
|
68
|
84
|
84
|
59
|
71
|
60
|
99
|
56
|
102
|
112
|
111
|
114
|
|
| Total Liabilities |
143
N/A
|
178
+24%
|
264
+48%
|
349
+32%
|
452
+30%
|
783
+73%
|
681
-13%
|
808
+19%
|
1 088
+35%
|
1 245
+14%
|
2 295
+84%
|
1 636
-29%
|
2 653
+62%
|
3 646
+37%
|
5 259
+44%
|
6 831
+30%
|
7 311
+7%
|
8 969
+23%
|
10 152
+13%
|
11 082
+9%
|
12 157
+10%
|
12 537
+3%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
53
|
53
|
59
|
86
|
129
|
284
|
426
|
426
|
531
|
690
|
694
|
1 515
|
1 565
|
1 570
|
3 140
|
3 115
|
3 115
|
3 115
|
3 205
|
3 205
|
3 205
|
3 205
|
|
| Retained Earnings |
50
|
91
|
138
|
199
|
281
|
430
|
586
|
860
|
1 149
|
1 453
|
2 085
|
2 977
|
3 890
|
4 554
|
3 412
|
3 905
|
4 250
|
4 644
|
4 948
|
5 188
|
5 467
|
5 806
|
|
| Additional Paid In Capital |
0
|
1
|
1
|
277
|
235
|
369
|
284
|
284
|
588
|
623
|
935
|
1 487
|
2 306
|
2 342
|
2 343
|
2 154
|
2 158
|
2 157
|
2 769
|
2 751
|
2 805
|
2 993
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
309
|
743
|
317
|
0
|
0
|
1
|
2
|
3
|
2
|
4
|
5
|
|
| Total Equity |
103
N/A
|
145
+41%
|
198
+37%
|
562
+184%
|
645
+15%
|
1 083
+68%
|
1 296
+20%
|
1 571
+21%
|
2 267
+44%
|
2 766
+22%
|
3 714
+34%
|
6 288
+69%
|
8 504
+35%
|
8 783
+3%
|
8 895
+1%
|
9 175
+3%
|
9 524
+4%
|
9 914
+4%
|
10 919
+10%
|
11 147
+2%
|
11 481
+3%
|
12 010
+5%
|
|
| Total Liabilities & Equity |
246
N/A
|
323
+31%
|
462
+43%
|
911
+97%
|
1 097
+20%
|
1 866
+70%
|
1 977
+6%
|
2 379
+20%
|
3 356
+41%
|
4 010
+19%
|
6 010
+50%
|
7 924
+32%
|
11 157
+41%
|
12 428
+11%
|
14 154
+14%
|
16 006
+13%
|
16 835
+5%
|
18 883
+12%
|
21 071
+12%
|
22 229
+5%
|
23 638
+6%
|
24 547
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
2 422
|
2 422
|
2 422
|
2 422
|
2 422
|
2 658
|
2 658
|
2 658
|
2 760
|
2 760
|
2 777
|
3 030
|
3 129
|
3 140
|
3 140
|
3 115
|
3 115
|
3 115
|
3 205
|
3 205
|
3 205
|
3 205
|
|