Guomai Technologies Inc
SZSE:002093
Balance Sheet
Balance Sheet Decomposition
Guomai Technologies Inc
Guomai Technologies Inc
Balance Sheet
Guomai Technologies Inc
| 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 |
60
|
77
|
80
|
239
|
211
|
201
|
204
|
677
|
946
|
792
|
219
|
285
|
194
|
1 672
|
480
|
509
|
311
|
320
|
131
|
299
|
159
|
167
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131
|
299
|
159
|
167
|
|
| Cash Equivalents |
60
|
77
|
80
|
239
|
211
|
201
|
204
|
677
|
946
|
792
|
219
|
285
|
194
|
1 672
|
480
|
509
|
311
|
320
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
10
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
530
|
269
|
577
|
443
|
494
|
476
|
|
| Total Receivables |
30
|
18
|
43
|
21
|
84
|
90
|
168
|
214
|
224
|
274
|
158
|
212
|
194
|
226
|
315
|
317
|
242
|
240
|
239
|
284
|
215
|
329
|
|
| Accounts Receivables |
27
|
16
|
19
|
19
|
61
|
68
|
140
|
196
|
197
|
246
|
148
|
203
|
174
|
192
|
267
|
282
|
204
|
178
|
165
|
216
|
174
|
167
|
|
| Other Receivables |
2
|
2
|
24
|
2
|
23
|
22
|
28
|
19
|
27
|
28
|
10
|
9
|
20
|
34
|
48
|
35
|
38
|
62
|
74
|
67
|
41
|
162
|
|
| Inventory |
28
|
71
|
42
|
20
|
28
|
127
|
112
|
138
|
179
|
150
|
471
|
640
|
1 046
|
1 249
|
1 167
|
1 004
|
1 159
|
1 360
|
1 511
|
1 513
|
1 246
|
1 244
|
|
| Other Current Assets |
8
|
20
|
8
|
3
|
20
|
48
|
56
|
105
|
158
|
244
|
106
|
4
|
40
|
71
|
1 103
|
1 045
|
470
|
219
|
5
|
4
|
44
|
13
|
|
| Total Current Assets |
125
|
186
|
183
|
284
|
343
|
465
|
539
|
1 135
|
1 506
|
1 460
|
953
|
1 140
|
1 474
|
3 218
|
3 065
|
2 875
|
2 711
|
2 409
|
2 463
|
2 543
|
2 159
|
2 229
|
|
| PP&E Net |
55
|
53
|
70
|
37
|
106
|
147
|
155
|
151
|
130
|
187
|
518
|
655
|
692
|
675
|
744
|
770
|
756
|
732
|
743
|
742
|
1 115
|
1 037
|
|
| PP&E Gross |
55
|
53
|
70
|
37
|
106
|
147
|
155
|
151
|
130
|
187
|
518
|
655
|
692
|
675
|
744
|
770
|
756
|
732
|
743
|
742
|
1 115
|
1 037
|
|
| Accumulated Depreciation |
9
|
14
|
17
|
17
|
26
|
38
|
52
|
69
|
64
|
76
|
83
|
97
|
118
|
143
|
145
|
173
|
190
|
218
|
248
|
510
|
279
|
358
|
|
| Intangible Assets |
0
|
0
|
7
|
8
|
9
|
10
|
10
|
9
|
10
|
144
|
140
|
137
|
134
|
130
|
128
|
124
|
121
|
125
|
123
|
120
|
83
|
219
|
|
| Goodwill |
0
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
28
|
30
|
34
|
18
|
25
|
33
|
34
|
22
|
10
|
6
|
|
| Long-Term Investments |
0
|
0
|
0
|
56
|
104
|
120
|
124
|
147
|
181
|
273
|
623
|
421
|
441
|
516
|
572
|
607
|
635
|
633
|
679
|
705
|
617
|
645
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
4
|
4
|
3
|
5
|
7
|
9
|
12
|
23
|
47
|
60
|
111
|
96
|
98
|
103
|
124
|
171
|
416
|
187
|
|
| Other Assets |
0
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
31
|
31
|
31
|
31
|
28
|
28
|
28
|
28
|
28
|
28
|
28
|
0
|
|
| Total Assets |
180
N/A
|
239
+33%
|
260
+9%
|
387
+49%
|
595
+54%
|
776
+30%
|
860
+11%
|
1 478
+72%
|
1 863
+26%
|
2 103
+13%
|
2 277
+8%
|
2 411
+6%
|
2 848
+18%
|
4 660
+64%
|
4 680
+0%
|
4 518
-3%
|
4 374
-3%
|
4 062
-7%
|
4 193
+3%
|
4 331
+3%
|
4 426
+2%
|
4 322
-2%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
34
|
35
|
26
|
25
|
17
|
26
|
51
|
65
|
75
|
50
|
31
|
71
|
151
|
191
|
138
|
97
|
164
|
147
|
162
|
213
|
106
|
95
|
|
| Accrued Liabilities |
2
|
4
|
7
|
8
|
40
|
22
|
20
|
22
|
43
|
25
|
37
|
44
|
54
|
57
|
58
|
49
|
43
|
46
|
53
|
48
|
40
|
40
|
|
| Short-Term Debt |
35
|
40
|
39
|
30
|
102
|
119
|
129
|
176
|
60
|
143
|
120
|
120
|
11
|
134
|
228
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
9
|
36
|
390
|
431
|
16
|
14
|
2
|
6
|
10
|
10
|
0
|
|
| Other Current Liabilities |
7
|
32
|
31
|
20
|
25
|
112
|
78
|
86
|
80
|
114
|
127
|
132
|
381
|
534
|
770
|
415
|
395
|
347
|
363
|
385
|
513
|
468
|
|
| Total Current Liabilities |
77
|
111
|
102
|
83
|
183
|
279
|
278
|
348
|
259
|
331
|
357
|
377
|
634
|
1 306
|
1 624
|
812
|
615
|
543
|
584
|
656
|
669
|
603
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
395
|
449
|
624
|
704
|
843
|
448
|
18
|
511
|
409
|
97
|
91
|
81
|
71
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
8
|
9
|
15
|
17
|
20
|
26
|
27
|
30
|
32
|
37
|
43
|
52
|
54
|
73
|
|
| Minority Interest |
15
|
18
|
20
|
0
|
36
|
64
|
68
|
29
|
30
|
115
|
18
|
9
|
10
|
11
|
9
|
14
|
11
|
14
|
16
|
13
|
16
|
10
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
135
|
90
|
45
|
0
|
3
|
2
|
2
|
4
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
|
| Total Liabilities |
93
N/A
|
128
+38%
|
122
-5%
|
83
-32%
|
220
+163%
|
356
+62%
|
348
-2%
|
515
+48%
|
781
+52%
|
950
+22%
|
1 014
+7%
|
1 109
+9%
|
1 508
+36%
|
1 793
+19%
|
1 683
-6%
|
1 341
-20%
|
1 046
-22%
|
664
-36%
|
704
+6%
|
777
+10%
|
779
+0%
|
666
-14%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
50
|
50
|
50
|
67
|
134
|
267
|
267
|
433
|
865
|
865
|
865
|
865
|
865
|
988
|
1 008
|
1 008
|
1 008
|
1 008
|
1 008
|
1 008
|
1 008
|
1 008
|
|
| Retained Earnings |
38
|
61
|
87
|
98
|
151
|
148
|
241
|
84
|
199
|
270
|
370
|
416
|
449
|
526
|
679
|
794
|
885
|
956
|
1 044
|
1 105
|
1 200
|
1 299
|
|
| Additional Paid In Capital |
0
|
0
|
1
|
138
|
91
|
5
|
4
|
448
|
21
|
21
|
12
|
12
|
12
|
1 335
|
1 406
|
1 413
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
1 414
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
26
|
36
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
56
|
0
|
0
|
0
|
0
|
0
|
100
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
16
|
10
|
14
|
18
|
18
|
18
|
21
|
20
|
24
|
0
|
0
|
0
|
|
| Total Equity |
88
N/A
|
111
+27%
|
138
+24%
|
303
+120%
|
376
+24%
|
419
+12%
|
513
+22%
|
963
+88%
|
1 082
+12%
|
1 153
+7%
|
1 263
+10%
|
1 302
+3%
|
1 340
+3%
|
2 866
+114%
|
2 998
+5%
|
3 176
+6%
|
3 328
+5%
|
3 398
+2%
|
3 489
+3%
|
3 554
+2%
|
3 647
+3%
|
3 656
+0%
|
|
| Total Liabilities & Equity |
180
N/A
|
239
+33%
|
260
+9%
|
387
+49%
|
595
+54%
|
776
+30%
|
860
+11%
|
1 478
+72%
|
1 863
+26%
|
2 103
+13%
|
2 277
+8%
|
2 411
+6%
|
2 848
+18%
|
4 660
+64%
|
4 680
+0%
|
4 518
-3%
|
4 374
-3%
|
4 062
-7%
|
4 193
+3%
|
4 331
+3%
|
4 426
+2%
|
4 322
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
801
|
801
|
801
|
801
|
801
|
801
|
801
|
865
|
865
|
865
|
865
|
865
|
865
|
988
|
988
|
988
|
1 008
|
1 008
|
1 008
|
1 008
|
1 008
|
992
|
|