Shandong Delisi Food Co Ltd
SZSE:002330
Balance Sheet
Balance Sheet Decomposition
Shandong Delisi Food Co Ltd
Shandong Delisi Food Co Ltd
Balance Sheet
Shandong Delisi Food Co Ltd
| 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 |
24
|
61
|
59
|
890
|
446
|
278
|
150
|
106
|
73
|
38
|
153
|
87
|
77
|
74
|
129
|
0
|
0
|
671
|
470
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
671
|
470
|
|
| Cash Equivalents |
24
|
61
|
59
|
890
|
446
|
278
|
150
|
105
|
73
|
38
|
152
|
87
|
76
|
74
|
129
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
81
|
72
|
0
|
5
|
10
|
61
|
61
|
6
|
3
|
0
|
51
|
|
| Total Receivables |
105
|
49
|
66
|
57
|
81
|
134
|
142
|
177
|
178
|
308
|
352
|
348
|
379
|
315
|
376
|
376
|
357
|
418
|
492
|
|
| Accounts Receivables |
31
|
42
|
58
|
49
|
70
|
130
|
132
|
159
|
163
|
169
|
194
|
173
|
191
|
131
|
110
|
122
|
139
|
152
|
207
|
|
| Other Receivables |
74
|
7
|
8
|
7
|
11
|
4
|
10
|
18
|
16
|
139
|
158
|
175
|
188
|
184
|
266
|
254
|
217
|
266
|
285
|
|
| Inventory |
114
|
97
|
104
|
145
|
239
|
226
|
246
|
255
|
253
|
207
|
174
|
171
|
210
|
257
|
216
|
266
|
453
|
383
|
319
|
|
| Other Current Assets |
5
|
9
|
14
|
8
|
53
|
43
|
59
|
18
|
6
|
8
|
8
|
5
|
5
|
28
|
100
|
285
|
315
|
299
|
221
|
|
| Total Current Assets |
247
|
216
|
244
|
1 099
|
818
|
681
|
597
|
611
|
592
|
633
|
686
|
617
|
681
|
735
|
881
|
1 023
|
1 929
|
1 771
|
1 553
|
|
| PP&E Net |
277
|
271
|
325
|
477
|
563
|
714
|
821
|
863
|
860
|
897
|
878
|
881
|
807
|
851
|
776
|
901
|
1 166
|
1 245
|
1 415
|
|
| PP&E Gross |
0
|
0
|
325
|
477
|
563
|
714
|
821
|
863
|
860
|
897
|
878
|
881
|
807
|
851
|
776
|
901
|
1 166
|
1 245
|
1 415
|
|
| Accumulated Depreciation |
0
|
0
|
207
|
231
|
261
|
295
|
340
|
406
|
456
|
512
|
564
|
609
|
644
|
682
|
653
|
708
|
775
|
817
|
879
|
|
| Intangible Assets |
0
|
57
|
59
|
58
|
56
|
136
|
138
|
168
|
168
|
164
|
162
|
158
|
175
|
196
|
219
|
214
|
201
|
196
|
190
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
109
|
108
|
106
|
146
|
111
|
113
|
|
| Other Long-Term Assets |
2
|
3
|
5
|
2
|
3
|
4
|
1
|
5
|
14
|
34
|
58
|
13
|
20
|
30
|
29
|
28
|
28
|
24
|
31
|
|
| Total Assets |
526
N/A
|
547
+4%
|
632
+15%
|
1 637
+159%
|
1 441
-12%
|
1 534
+6%
|
1 557
+1%
|
1 646
+6%
|
1 633
-1%
|
1 728
+6%
|
1 784
+3%
|
1 668
-6%
|
1 794
+8%
|
1 920
+7%
|
2 013
+5%
|
2 272
+13%
|
3 470
+53%
|
3 347
-4%
|
3 302
-1%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
54
|
31
|
34
|
101
|
91
|
97
|
125
|
158
|
136
|
170
|
194
|
143
|
154
|
146
|
154
|
175
|
229
|
219
|
231
|
|
| Accrued Liabilities |
6
|
6
|
7
|
10
|
15
|
22
|
51
|
45
|
60
|
36
|
41
|
47
|
43
|
53
|
53
|
63
|
68
|
53
|
55
|
|
| Short-Term Debt |
40
|
119
|
143
|
218
|
8
|
8
|
3
|
1
|
100
|
100
|
120
|
37
|
135
|
235
|
320
|
404
|
463
|
422
|
364
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
8
|
7
|
|
| Other Current Liabilities |
107
|
54
|
38
|
17
|
46
|
44
|
141
|
144
|
149
|
110
|
108
|
107
|
125
|
154
|
105
|
166
|
148
|
134
|
164
|
|
| Total Current Liabilities |
206
|
210
|
221
|
346
|
159
|
171
|
218
|
259
|
325
|
416
|
462
|
335
|
457
|
587
|
632
|
813
|
915
|
836
|
821
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
137
|
131
|
139
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
|
| Minority Interest |
47
|
66
|
73
|
90
|
28
|
64
|
61
|
55
|
7
|
6
|
5
|
4
|
4
|
4
|
4
|
10
|
1
|
14
|
14
|
|
| Other Liabilities |
1
|
1
|
0
|
0
|
3
|
2
|
2
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
21
|
2
|
12
|
34
|
35
|
|
| Total Liabilities |
254
N/A
|
276
+9%
|
294
+6%
|
436
+48%
|
190
-56%
|
237
+25%
|
281
+19%
|
316
+13%
|
333
+5%
|
423
+27%
|
468
+11%
|
341
-27%
|
463
+36%
|
594
+28%
|
658
+11%
|
877
+33%
|
1 074
+22%
|
987
-8%
|
982
0%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
83
|
188
|
188
|
251
|
251
|
251
|
251
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
504
|
637
|
636
|
635
|
|
| Retained Earnings |
153
|
36
|
103
|
166
|
210
|
256
|
255
|
294
|
314
|
322
|
331
|
338
|
342
|
338
|
367
|
406
|
431
|
397
|
357
|
|
| Additional Paid In Capital |
36
|
47
|
47
|
783
|
789
|
790
|
771
|
534
|
483
|
482
|
483
|
487
|
487
|
487
|
487
|
492
|
1 332
|
1 330
|
1 328
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
5
|
2
|
0
|
|
| Total Equity |
272
N/A
|
271
-1%
|
338
+25%
|
1 200
+255%
|
1 251
+4%
|
1 297
+4%
|
1 276
-2%
|
1 330
+4%
|
1 300
-2%
|
1 306
+0%
|
1 315
+1%
|
1 327
+1%
|
1 331
+0%
|
1 327
0%
|
1 356
+2%
|
1 395
+3%
|
2 395
+72%
|
2 361
-1%
|
2 320
-2%
|
|
| Total Liabilities & Equity |
526
N/A
|
547
+4%
|
632
+15%
|
1 637
+159%
|
1 441
-12%
|
1 534
+6%
|
1 557
+1%
|
1 646
+6%
|
1 633
-1%
|
1 728
+6%
|
1 784
+3%
|
1 668
-6%
|
1 794
+8%
|
1 920
+7%
|
2 013
+5%
|
2 272
+13%
|
3 470
+53%
|
3 347
-4%
|
3 302
-1%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
166
|
376
|
376
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
502
|
636
|
636
|
635
|
|