S.F. Holding Co Ltd
SZSE:002352
Balance Sheet
Balance Sheet Decomposition
S.F. Holding Co Ltd
S.F. Holding Co Ltd
Balance Sheet
S.F. Holding 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 |
3
|
40
|
59
|
76
|
274
|
256
|
124
|
219
|
109
|
94
|
7 192
|
16 076
|
15 227
|
17 706
|
15 386
|
16 120
|
16 809
|
40 398
|
32 696
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
16 115
|
16 786
|
40 350
|
32 684
|
|
| Cash Equivalents |
3
|
40
|
59
|
76
|
274
|
256
|
124
|
219
|
109
|
94
|
7 192
|
16 076
|
15 226
|
17 706
|
15 386
|
5
|
23
|
48
|
12
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
3 673
|
578
|
3 533
|
6 277
|
10 384
|
7 385
|
6 810
|
11 246
|
|
| Total Receivables |
41
|
58
|
95
|
126
|
171
|
259
|
400
|
346
|
306
|
277
|
6 645
|
11 322
|
11 087
|
16 431
|
23 643
|
43 689
|
36 040
|
35 906
|
37 792
|
|
| Accounts Receivables |
40
|
54
|
89
|
105
|
116
|
191
|
183
|
157
|
171
|
210
|
5 133
|
5 807
|
7 353
|
12 045
|
17 248
|
31 480
|
27 083
|
26 766
|
30 455
|
|
| Other Receivables |
1
|
4
|
6
|
21
|
55
|
68
|
217
|
189
|
135
|
67
|
1 512
|
5 515
|
3 734
|
4 386
|
6 395
|
12 209
|
8 956
|
9 140
|
7 336
|
|
| Inventory |
27
|
38
|
39
|
54
|
100
|
91
|
119
|
156
|
155
|
151
|
396
|
446
|
818
|
882
|
987
|
1 547
|
1 948
|
2 440
|
2 432
|
|
| Other Current Assets |
16
|
17
|
17
|
31
|
82
|
171
|
111
|
144
|
89
|
73
|
8 650
|
3 393
|
4 228
|
4 346
|
5 383
|
3 752
|
5 112
|
5 436
|
4 635
|
|
| Total Current Assets |
87
|
153
|
210
|
287
|
627
|
776
|
755
|
864
|
660
|
594
|
22 917
|
34 912
|
31 938
|
42 897
|
51 677
|
94 112
|
90 673
|
90 991
|
88 687
|
|
| PP&E Net |
23
|
35
|
50
|
75
|
117
|
191
|
218
|
222
|
241
|
228
|
12 523
|
14 325
|
21 106
|
22 583
|
28 946
|
64 446
|
70 862
|
72 982
|
70 392
|
|
| PP&E Gross |
0
|
0
|
50
|
75
|
117
|
191
|
218
|
222
|
241
|
228
|
0
|
14 325
|
21 106
|
22 583
|
28 946
|
64 446
|
70 862
|
72 982
|
70 392
|
|
| Accumulated Depreciation |
0
|
0
|
13
|
18
|
25
|
31
|
43
|
59
|
76
|
93
|
0
|
7 491
|
9 720
|
11 814
|
14 271
|
26 985
|
37 319
|
46 355
|
51 904
|
|
| Intangible Assets |
6
|
6
|
8
|
8
|
55
|
54
|
54
|
53
|
52
|
51
|
4 722
|
5 443
|
7 247
|
10 591
|
11 174
|
18 667
|
19 488
|
18 277
|
16 815
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
63
|
590
|
3 565
|
3 377
|
7 372
|
9 346
|
9 570
|
10 004
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
311
|
296
|
325
|
219
|
329
|
876
|
631
|
368
|
294
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
3 640
|
4 442
|
8 081
|
9 654
|
11 756
|
19 949
|
21 111
|
23 877
|
22 154
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
1
|
2
|
1
|
3
|
2
|
2
|
1 900
|
1 765
|
2 477
|
3 027
|
3 900
|
4 478
|
4 731
|
5 425
|
5 478
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
63
|
590
|
3 565
|
3 377
|
7 372
|
9 346
|
9 570
|
10 004
|
|
| Total Assets |
116
N/A
|
194
+67%
|
269
+39%
|
370
+38%
|
811
+119%
|
1 034
+27%
|
1 038
+0%
|
1 151
+11%
|
964
-16%
|
885
-8%
|
46 071
+5 106%
|
61 247
+33%
|
71 765
+17%
|
92 535
+29%
|
111 160
+20%
|
209 900
+89%
|
216 843
+3%
|
221 491
+2%
|
213 824
-3%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
15
|
16
|
14
|
16
|
6
|
12
|
56
|
11
|
15
|
12
|
5 199
|
6 907
|
7 887
|
11 988
|
15 485
|
23 468
|
24 769
|
24 916
|
27 396
|
|
| Accrued Liabilities |
1
|
2
|
2
|
3
|
3
|
4
|
7
|
8
|
24
|
21
|
2 145
|
3 055
|
3 332
|
3 680
|
5 817
|
6 369
|
7 467
|
6 473
|
7 090
|
|
| Short-Term Debt |
35
|
56
|
85
|
129
|
68
|
243
|
214
|
390
|
142
|
125
|
5 646
|
5 036
|
9 585
|
7 101
|
8 089
|
22 427
|
18 121
|
18 357
|
15 931
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 317
|
3 084
|
183
|
2 052
|
2 747
|
8 292
|
10 956
|
9 291
|
7 912
|
|
| Other Current Liabilities |
31
|
29
|
35
|
11
|
10
|
18
|
24
|
11
|
12
|
13
|
5 117
|
6 475
|
5 382
|
6 161
|
9 671
|
15 466
|
16 365
|
14 953
|
13 864
|
|
| Total Current Liabilities |
82
|
102
|
136
|
159
|
88
|
278
|
301
|
420
|
192
|
171
|
19 424
|
24 557
|
26 369
|
30 982
|
41 809
|
76 022
|
77 677
|
73 990
|
72 193
|
|
| Long-Term Debt |
7
|
7
|
7
|
55
|
7
|
7
|
7
|
7
|
54
|
7
|
5 211
|
3 251
|
7 403
|
17 138
|
10 291
|
30 109
|
35 192
|
38 436
|
33 472
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
171
|
537
|
1 388
|
1 688
|
4 402
|
4 658
|
4 551
|
4 414
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
52
|
353
|
74
|
317
|
14 972
|
12 022
|
10 493
|
10 342
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
31
|
19
|
0
|
0
|
0
|
385
|
338
|
391
|
534
|
613
|
1 452
|
1 030
|
1 230
|
1 410
|
|
| Total Liabilities |
89
N/A
|
109
+22%
|
142
+30%
|
214
+51%
|
95
-56%
|
315
+232%
|
326
+3%
|
426
+31%
|
246
-42%
|
177
-28%
|
25 110
+14 086%
|
28 369
+13%
|
35 054
+24%
|
50 116
+43%
|
54 717
+9%
|
126 957
+132%
|
130 579
+3%
|
128 700
-1%
|
121 831
-5%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
10
|
58
|
58
|
58
|
78
|
78
|
78
|
78
|
78
|
117
|
4 184
|
4 411
|
4 419
|
4 415
|
4 556
|
4 906
|
4 895
|
4 895
|
4 986
|
|
| Retained Earnings |
16
|
13
|
55
|
85
|
58
|
61
|
54
|
67
|
60
|
50
|
7 822
|
12 161
|
15 746
|
20 564
|
26 732
|
29 614
|
34 875
|
41 774
|
42 311
|
|
| Additional Paid In Capital |
2
|
13
|
13
|
13
|
580
|
580
|
580
|
580
|
580
|
541
|
8 689
|
16 087
|
16 220
|
16 124
|
24 405
|
46 201
|
43 996
|
43 164
|
40 925
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 546
|
2 105
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
455
|
395
|
395
|
2 040
|
2 576
|
758
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
267
|
220
|
527
|
1 772
|
1 144
|
2 617
|
4 538
|
1 986
|
2 425
|
|
| Total Equity |
28
N/A
|
85
+204%
|
126
+48%
|
156
+24%
|
716
+359%
|
719
+0%
|
712
-1%
|
725
+2%
|
718
-1%
|
708
-1%
|
20 961
+2 861%
|
32 878
+57%
|
36 711
+12%
|
42 420
+16%
|
56 443
+33%
|
82 943
+47%
|
86 264
+4%
|
92 790
+8%
|
91 993
-1%
|
|
| Total Liabilities & Equity |
116
N/A
|
194
+67%
|
269
+39%
|
370
+38%
|
811
+119%
|
1 034
+27%
|
1 038
+0%
|
1 151
+11%
|
964
-16%
|
885
-8%
|
46 071
+5 106%
|
61 247
+33%
|
71 765
+17%
|
92 535
+29%
|
111 160
+20%
|
209 900
+89%
|
216 843
+3%
|
221 491
+2%
|
213 824
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
30
|
175
|
175
|
175
|
233
|
233
|
233
|
233
|
233
|
233
|
233
|
4 411
|
4 411
|
4 407
|
4 549
|
4 895
|
4 856
|
4 844
|
4 965
|
|