China Haisum Engineering Co Ltd
SZSE:002116
Balance Sheet
Balance Sheet Decomposition
China Haisum Engineering Co Ltd
China Haisum Engineering Co Ltd
Balance Sheet
China Haisum Engineering 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 |
172
|
180
|
195
|
254
|
500
|
457
|
707
|
963
|
924
|
748
|
1 029
|
1 065
|
1 470
|
1 372
|
1 144
|
1 043
|
1 372
|
2 136
|
2 467
|
3 284
|
3 248
|
3 274
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
1
|
2 467
|
3 284
|
3 248
|
3 274
|
|
| Cash Equivalents |
172
|
180
|
195
|
254
|
500
|
457
|
707
|
963
|
924
|
747
|
1 027
|
1 063
|
1 468
|
1 371
|
1 143
|
1 041
|
1 371
|
2 135
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
474
|
546
|
510
|
363
|
0
|
0
|
4
|
0
|
62
|
|
| Total Receivables |
29
|
39
|
61
|
69
|
185
|
168
|
129
|
221
|
495
|
717
|
804
|
782
|
571
|
589
|
850
|
1 077
|
1 029
|
1 325
|
1 435
|
1 385
|
1 278
|
1 961
|
|
| Accounts Receivables |
17
|
10
|
14
|
18
|
118
|
86
|
72
|
136
|
350
|
581
|
664
|
649
|
377
|
443
|
668
|
808
|
772
|
1 057
|
1 107
|
996
|
1 109
|
1 828
|
|
| Other Receivables |
12
|
28
|
47
|
51
|
67
|
81
|
57
|
85
|
145
|
136
|
139
|
133
|
194
|
146
|
182
|
269
|
257
|
268
|
328
|
389
|
168
|
133
|
|
| Inventory |
7
|
0
|
0
|
0
|
38
|
194
|
130
|
126
|
113
|
496
|
684
|
595
|
514
|
582
|
453
|
408
|
458
|
54
|
6
|
2
|
1
|
1
|
|
| Other Current Assets |
7
|
8
|
28
|
41
|
150
|
200
|
267
|
481
|
613
|
678
|
541
|
403
|
557
|
390
|
569
|
911
|
700
|
501
|
418
|
804
|
577
|
365
|
|
| Total Current Assets |
216
|
229
|
285
|
364
|
874
|
1 019
|
1 232
|
1 791
|
2 145
|
2 640
|
3 057
|
2 845
|
3 112
|
3 407
|
3 562
|
3 949
|
3 921
|
4 016
|
4 327
|
5 479
|
5 039
|
5 663
|
|
| PP&E Net |
46
|
54
|
55
|
58
|
96
|
103
|
102
|
104
|
169
|
184
|
245
|
308
|
284
|
261
|
248
|
236
|
227
|
221
|
275
|
320
|
362
|
271
|
|
| PP&E Gross |
46
|
54
|
55
|
58
|
96
|
103
|
102
|
104
|
169
|
184
|
245
|
308
|
284
|
261
|
248
|
236
|
227
|
221
|
275
|
320
|
362
|
271
|
|
| Accumulated Depreciation |
9
|
16
|
25
|
34
|
44
|
56
|
70
|
84
|
96
|
106
|
121
|
130
|
152
|
169
|
180
|
194
|
210
|
226
|
247
|
274
|
262
|
294
|
|
| Intangible Assets |
11
|
15
|
16
|
21
|
24
|
24
|
24
|
22
|
23
|
32
|
29
|
30
|
56
|
52
|
52
|
54
|
52
|
51
|
56
|
61
|
70
|
54
|
|
| Long-Term Investments |
20
|
21
|
20
|
20
|
26
|
21
|
23
|
20
|
30
|
36
|
23
|
22
|
42
|
36
|
30
|
23
|
41
|
49
|
49
|
51
|
124
|
147
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
3
|
13
|
5
|
5
|
10
|
16
|
29
|
35
|
31
|
43
|
39
|
41
|
61
|
183
|
166
|
150
|
125
|
122
|
|
| Total Assets |
291
N/A
|
319
+9%
|
376
+18%
|
462
+23%
|
1 023
+122%
|
1 179
+15%
|
1 385
+17%
|
1 942
+40%
|
2 377
+22%
|
2 907
+22%
|
3 383
+16%
|
3 240
-4%
|
3 525
+9%
|
3 799
+8%
|
3 931
+3%
|
4 303
+9%
|
4 303
+0%
|
4 521
+5%
|
4 873
+8%
|
6 061
+24%
|
5 720
-6%
|
6 257
+9%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
5
|
4
|
7
|
29
|
119
|
177
|
252
|
301
|
497
|
718
|
1 015
|
1 089
|
1 096
|
1 206
|
1 325
|
1 432
|
1 678
|
1 727
|
1 707
|
1 874
|
1 531
|
2 031
|
|
| Accrued Liabilities |
47
|
55
|
70
|
93
|
78
|
85
|
86
|
75
|
89
|
78
|
87
|
85
|
113
|
75
|
149
|
187
|
197
|
320
|
355
|
357
|
319
|
261
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
32
|
1
|
2
|
10
|
27
|
6
|
18
|
0
|
4
|
21
|
52
|
44
|
37
|
5
|
28
|
2
|
28
|
21
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
13
|
24
|
10
|
|
| Other Current Liabilities |
60
|
70
|
103
|
136
|
363
|
444
|
543
|
1 026
|
1 176
|
1 512
|
1 544
|
1 165
|
1 193
|
1 322
|
1 056
|
1 180
|
977
|
1 053
|
1 209
|
2 120
|
1 475
|
1 353
|
|
| Total Current Liabilities |
111
|
129
|
181
|
259
|
592
|
707
|
883
|
1 413
|
1 788
|
2 314
|
2 664
|
2 339
|
2 406
|
2 625
|
2 581
|
2 842
|
2 888
|
3 106
|
3 325
|
4 366
|
3 377
|
3 675
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
19
|
18
|
11
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
2
|
2
|
6
|
5
|
4
|
2
|
6
|
6
|
6
|
7
|
9
|
9
|
|
| Minority Interest |
18
|
22
|
24
|
25
|
36
|
39
|
44
|
42
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
4
|
8
|
13
|
12
|
14
|
29
|
26
|
18
|
7
|
11
|
20
|
14
|
14
|
|
| Total Liabilities |
129
N/A
|
151
+17%
|
205
+36%
|
284
+39%
|
628
+121%
|
747
+19%
|
929
+24%
|
1 456
+57%
|
1 837
+26%
|
2 319
+26%
|
2 674
+15%
|
2 354
-12%
|
2 424
+3%
|
2 643
+9%
|
2 613
-1%
|
2 870
+10%
|
2 912
+1%
|
3 119
+7%
|
3 371
+8%
|
4 413
+31%
|
3 418
-23%
|
3 708
+8%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
85
|
85
|
85
|
85
|
114
|
114
|
114
|
114
|
114
|
205
|
205
|
310
|
408
|
417
|
418
|
418
|
418
|
418
|
418
|
428
|
466
|
466
|
|
| Retained Earnings |
31
|
37
|
40
|
46
|
74
|
107
|
139
|
169
|
223
|
304
|
416
|
540
|
612
|
622
|
739
|
860
|
832
|
845
|
971
|
1 118
|
1 349
|
1 562
|
|
| Additional Paid In Capital |
46
|
46
|
46
|
46
|
207
|
212
|
204
|
203
|
203
|
79
|
83
|
30
|
56
|
97
|
96
|
96
|
96
|
96
|
96
|
143
|
536
|
549
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
62
|
41
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
5
|
6
|
25
|
20
|
65
|
59
|
45
|
43
|
17
|
15
|
13
|
12
|
|
| Total Equity |
162
N/A
|
168
+4%
|
171
+2%
|
178
+4%
|
395
+122%
|
432
+10%
|
456
+6%
|
486
+7%
|
540
+11%
|
588
+9%
|
710
+21%
|
886
+25%
|
1 101
+24%
|
1 156
+5%
|
1 318
+14%
|
1 433
+9%
|
1 391
-3%
|
1 402
+1%
|
1 502
+7%
|
1 648
+10%
|
2 301
+40%
|
2 548
+11%
|
|
| Total Liabilities & Equity |
291
N/A
|
319
+9%
|
376
+18%
|
462
+23%
|
1 023
+122%
|
1 179
+15%
|
1 385
+17%
|
1 942
+40%
|
2 377
+22%
|
2 907
+22%
|
3 383
+16%
|
3 240
-4%
|
3 525
+9%
|
3 799
+8%
|
3 931
+3%
|
4 303
+9%
|
4 303
+0%
|
4 521
+5%
|
4 873
+8%
|
6 061
+24%
|
5 720
-6%
|
6 257
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
399
|
399
|
399
|
399
|
399
|
399
|
399
|
399
|
399
|
399
|
399
|
404
|
408
|
417
|
418
|
418
|
418
|
418
|
418
|
418
|
456
|
466
|
|