Shanghai 2345 Network Holding Group Co Ltd
SZSE:002195
Balance Sheet
Balance Sheet Decomposition
Shanghai 2345 Network Holding Group Co Ltd
Shanghai 2345 Network Holding Group Co Ltd
Balance Sheet
Shanghai 2345 Network Holding Group Co Ltd
| 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
|
42
|
67
|
210
|
248
|
272
|
296
|
248
|
285
|
290
|
378
|
1 085
|
3 554
|
3 384
|
3 457
|
2 992
|
2 745
|
1 327
|
2 447
|
202
|
192
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 071
|
0
|
0
|
0
|
0
|
0
|
1 327
|
2 447
|
202
|
192
|
|
| Cash Equivalents |
38
|
42
|
67
|
210
|
248
|
272
|
296
|
248
|
285
|
290
|
378
|
14
|
3 554
|
3 384
|
3 457
|
2 992
|
2 745
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 653
|
3 248
|
3 848
|
4 463
|
4 398
|
5 298
|
5 347
|
|
| Total Receivables |
7
|
9
|
10
|
12
|
12
|
18
|
34
|
34
|
42
|
42
|
95
|
137
|
443
|
755
|
2 319
|
520
|
742
|
942
|
875
|
842
|
313
|
|
| Accounts Receivables |
5
|
5
|
6
|
9
|
9
|
15
|
25
|
31
|
36
|
38
|
87
|
123
|
366
|
471
|
621
|
448
|
705
|
569
|
197
|
170
|
140
|
|
| Other Receivables |
2
|
4
|
4
|
3
|
3
|
3
|
9
|
3
|
6
|
4
|
8
|
14
|
77
|
284
|
1 698
|
72
|
37
|
373
|
677
|
672
|
172
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
4
|
1
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
22
|
|
| Other Current Assets |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1 168
|
895
|
639
|
1 480
|
301
|
29
|
115
|
114
|
48
|
1 817
|
1 440
|
|
| Total Current Assets |
45
|
51
|
77
|
222
|
260
|
293
|
332
|
284
|
333
|
335
|
1 646
|
2 118
|
4 636
|
5 619
|
7 731
|
6 789
|
7 450
|
6 846
|
7 768
|
8 167
|
7 314
|
|
| PP&E Net |
14
|
15
|
18
|
16
|
15
|
14
|
14
|
123
|
122
|
120
|
181
|
176
|
64
|
70
|
72
|
137
|
84
|
145
|
129
|
93
|
321
|
|
| PP&E Gross |
0
|
0
|
18
|
16
|
15
|
14
|
14
|
123
|
122
|
120
|
181
|
176
|
64
|
70
|
72
|
137
|
84
|
145
|
129
|
93
|
321
|
|
| Accumulated Depreciation |
0
|
0
|
7
|
9
|
10
|
12
|
12
|
16
|
18
|
23
|
36
|
41
|
19
|
26
|
36
|
51
|
46
|
53
|
73
|
64
|
92
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
4
|
6
|
9
|
13
|
20
|
17
|
19
|
17
|
1
|
3
|
2
|
5
|
3
|
1
|
1
|
1
|
90
|
|
| Goodwill |
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2 400
|
2 400
|
2 400
|
2 408
|
2 408
|
2 408
|
1 122
|
1 122
|
961
|
961
|
1 441
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
483
|
941
|
851
|
245
|
703
|
164
|
0
|
0
|
|
| Long-Term Investments |
6
|
8
|
8
|
8
|
9
|
0
|
0
|
0
|
8
|
14
|
29
|
90
|
102
|
386
|
393
|
1 009
|
856
|
1 041
|
799
|
787
|
1 201
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
2
|
2
|
1
|
3
|
4
|
3
|
2
|
14
|
20
|
18
|
202
|
229
|
184
|
148
|
114
|
68
|
61
|
137
|
|
| Other Assets |
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2 400
|
2 400
|
2 400
|
2 408
|
2 408
|
2 408
|
1 122
|
1 122
|
961
|
961
|
1 441
|
|
| Total Assets |
67
N/A
|
76
+13%
|
105
+38%
|
252
+140%
|
291
+15%
|
315
+8%
|
359
+14%
|
424
+18%
|
486
+15%
|
488
+0%
|
4 289
+779%
|
4 822
+12%
|
7 361
+53%
|
9 172
+25%
|
11 776
+28%
|
11 384
-3%
|
9 908
-13%
|
9 974
+1%
|
9 890
-1%
|
10 070
+2%
|
10 504
+4%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
2
|
3
|
4
|
3
|
4
|
3
|
1
|
2
|
1
|
3
|
106
|
104
|
141
|
240
|
318
|
206
|
156
|
69
|
60
|
63
|
79
|
|
| Accrued Liabilities |
1
|
1
|
4
|
3
|
6
|
9
|
11
|
11
|
11
|
13
|
34
|
97
|
68
|
99
|
145
|
128
|
102
|
99
|
96
|
88
|
71
|
|
| Short-Term Debt |
5
|
5
|
15
|
10
|
21
|
19
|
14
|
15
|
4
|
1
|
8
|
63
|
258
|
334
|
517
|
101
|
257
|
285
|
161
|
48
|
19
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
51
|
319
|
477
|
428
|
99
|
26
|
11
|
5
|
5
|
|
| Other Current Liabilities |
3
|
2
|
3
|
5
|
4
|
6
|
12
|
13
|
11
|
5
|
67
|
103
|
81
|
86
|
378
|
258
|
126
|
81
|
49
|
84
|
36
|
|
| Total Current Liabilities |
12
|
12
|
26
|
21
|
36
|
37
|
38
|
41
|
27
|
22
|
216
|
369
|
600
|
1 080
|
1 835
|
1 121
|
739
|
559
|
378
|
288
|
209
|
|
| Long-Term Debt |
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
72
|
12
|
82
|
70
|
5
|
23
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
34
|
25
|
32
|
13
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
10
|
15
|
16
|
17
|
16
|
12
|
3
|
8
|
155
|
15
|
26
|
10
|
10
|
0
|
0
|
466
|
|
| Other Liabilities |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
114
|
306
|
110
|
6
|
8
|
11
|
8
|
9
|
3
|
|
| Total Liabilities |
15
N/A
|
14
-7%
|
27
+93%
|
21
-22%
|
36
+71%
|
47
+31%
|
53
+13%
|
57
+8%
|
44
-23%
|
38
-14%
|
228
+500%
|
378
+66%
|
722
+91%
|
1 540
+113%
|
2 460
+60%
|
1 225
-50%
|
773
-37%
|
696
-10%
|
481
-31%
|
334
-31%
|
715
+114%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
39
|
43
|
43
|
57
|
75
|
75
|
75
|
112
|
114
|
113
|
349
|
872
|
1 933
|
3 416
|
4 443
|
5 770
|
5 725
|
5 725
|
5 725
|
5 725
|
5 682
|
|
| Retained Earnings |
13
|
19
|
35
|
57
|
80
|
93
|
131
|
188
|
243
|
262
|
369
|
751
|
1 290
|
2 141
|
3 407
|
4 044
|
3 045
|
3 444
|
3 544
|
3 764
|
3 740
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
117
|
100
|
100
|
100
|
66
|
85
|
77
|
3 346
|
2 822
|
3 545
|
2 697
|
1 784
|
456
|
392
|
392
|
395
|
372
|
366
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
129
|
623
|
318
|
110
|
0
|
250
|
250
|
124
|
0
|
|
| Other Equity |
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
27
|
33
|
6
|
2
|
2
|
|
| Total Equity |
52
N/A
|
62
+19%
|
78
+26%
|
231
+196%
|
255
+10%
|
268
+5%
|
306
+14%
|
367
+20%
|
442
+20%
|
450
+2%
|
4 061
+802%
|
4 443
+9%
|
6 640
+49%
|
7 632
+15%
|
9 316
+22%
|
10 159
+9%
|
9 135
-10%
|
9 278
+2%
|
9 408
+1%
|
9 736
+3%
|
9 789
+1%
|
|
| Total Liabilities & Equity |
67
N/A
|
76
+13%
|
105
+38%
|
252
+140%
|
291
+15%
|
315
+8%
|
359
+14%
|
424
+18%
|
486
+15%
|
488
+0%
|
4 289
+779%
|
4 822
+12%
|
7 361
+53%
|
9 172
+25%
|
11 776
+28%
|
11 384
-3%
|
9 908
-13%
|
9 974
+1%
|
9 890
-1%
|
10 070
+2%
|
10 504
+4%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
1 608
|
1 608
|
1 608
|
1 608
|
1 608
|
1 608
|
1 608
|
1 608
|
1 637
|
1 628
|
5 009
|
5 009
|
5 489
|
5 773
|
5 776
|
5 770
|
5 725
|
5 593
|
5 593
|
5 659
|
5 682
|
|