Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Balance Sheet
Balance Sheet Decomposition
Beijing Dabeinong Technology Group Co Ltd
Beijing Dabeinong Technology Group Co Ltd
Balance Sheet
Beijing Dabeinong Technology Group Co Ltd
| 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 |
189
|
320
|
343
|
2 093
|
2 150
|
1 763
|
1 560
|
2 614
|
2 121
|
2 002
|
3 788
|
2 275
|
2 729
|
4 271
|
5 727
|
5 632
|
4 573
|
3 773
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
5 727
|
5 632
|
4 573
|
3 773
|
|
| Cash Equivalents |
189
|
320
|
343
|
2 093
|
2 150
|
1 763
|
1 558
|
2 612
|
2 120
|
2 001
|
3 786
|
2 274
|
2 729
|
4 271
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
2
|
3
|
50
|
47
|
315
|
|
| Total Receivables |
109
|
75
|
87
|
95
|
126
|
194
|
471
|
739
|
994
|
1 300
|
1 694
|
1 990
|
1 506
|
1 067
|
918
|
1 550
|
1 653
|
1 420
|
|
| Accounts Receivables |
32
|
31
|
44
|
56
|
85
|
145
|
352
|
615
|
846
|
1 091
|
1 333
|
1 708
|
1 078
|
878
|
771
|
978
|
1 183
|
1 000
|
|
| Other Receivables |
77
|
44
|
43
|
39
|
41
|
49
|
119
|
124
|
148
|
209
|
361
|
282
|
428
|
189
|
147
|
572
|
471
|
420
|
|
| Inventory |
548
|
551
|
699
|
818
|
961
|
1 183
|
1 942
|
1 917
|
1 663
|
2 046
|
2 722
|
2 298
|
2 298
|
3 579
|
3 310
|
4 803
|
4 006
|
4 569
|
|
| Other Current Assets |
68
|
78
|
74
|
86
|
121
|
206
|
335
|
454
|
2 658
|
2 313
|
909
|
367
|
371
|
656
|
522
|
624
|
576
|
430
|
|
| Total Current Assets |
914
|
1 024
|
1 203
|
3 092
|
3 357
|
3 347
|
4 308
|
5 726
|
7 436
|
7 662
|
9 113
|
6 937
|
6 905
|
9 574
|
10 481
|
12 659
|
10 856
|
10 507
|
|
| PP&E Net |
324
|
376
|
480
|
671
|
962
|
1 606
|
2 908
|
3 622
|
4 031
|
4 387
|
5 576
|
5 263
|
6 723
|
9 336
|
11 810
|
12 215
|
12 093
|
11 709
|
|
| PP&E Gross |
0
|
376
|
480
|
671
|
962
|
1 606
|
2 908
|
3 622
|
4 031
|
4 387
|
5 576
|
5 263
|
6 723
|
9 336
|
11 810
|
12 215
|
12 093
|
11 709
|
|
| Accumulated Depreciation |
0
|
120
|
156
|
195
|
258
|
353
|
495
|
799
|
1 227
|
1 496
|
1 826
|
2 170
|
2 486
|
3 001
|
3 677
|
4 534
|
5 504
|
6 297
|
|
| Intangible Assets |
132
|
146
|
152
|
186
|
254
|
450
|
637
|
932
|
1 690
|
1 778
|
1 977
|
2 035
|
2 010
|
1 876
|
1 891
|
2 094
|
2 237
|
2 290
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
8
|
13
|
13
|
213
|
218
|
303
|
294
|
272
|
212
|
179
|
565
|
773
|
728
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
36
|
53
|
77
|
50
|
71
|
|
| Long-Term Investments |
21
|
26
|
31
|
29
|
39
|
48
|
198
|
88
|
234
|
970
|
2 036
|
3 305
|
2 635
|
2 632
|
2 197
|
2 541
|
3 124
|
3 063
|
|
| Other Long-Term Assets |
6
|
12
|
32
|
67
|
125
|
249
|
142
|
170
|
246
|
242
|
252
|
261
|
329
|
374
|
285
|
1 084
|
650
|
768
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
8
|
13
|
13
|
213
|
218
|
303
|
294
|
272
|
212
|
179
|
565
|
773
|
728
|
|
| Total Assets |
1 397
N/A
|
1 583
+13%
|
1 898
+20%
|
4 045
+113%
|
4 737
+17%
|
5 708
+20%
|
8 206
+44%
|
10 551
+29%
|
13 849
+31%
|
15 258
+10%
|
19 258
+26%
|
18 096
-6%
|
18 904
+4%
|
24 042
+27%
|
26 895
+12%
|
31 234
+16%
|
29 784
-5%
|
29 136
-2%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
195
|
162
|
235
|
263
|
380
|
556
|
815
|
773
|
860
|
901
|
1 170
|
1 112
|
1 115
|
1 810
|
2 282
|
3 222
|
2 275
|
2 725
|
|
| Accrued Liabilities |
38
|
75
|
99
|
150
|
196
|
241
|
369
|
441
|
450
|
447
|
464
|
386
|
342
|
509
|
448
|
538
|
648
|
480
|
|
| Short-Term Debt |
367
|
432
|
369
|
33
|
20
|
22
|
750
|
1 480
|
1 580
|
2 272
|
3 444
|
2 833
|
2 817
|
4 246
|
5 095
|
6 592
|
8 512
|
7 475
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
4
|
0
|
0
|
0
|
3
|
0
|
20
|
21
|
0
|
500
|
165
|
919
|
865
|
1 465
|
2 159
|
2 126
|
|
| Other Current Liabilities |
269
|
246
|
277
|
357
|
455
|
486
|
851
|
919
|
1 015
|
953
|
1 702
|
1 606
|
1 252
|
1 123
|
1 497
|
1 746
|
1 985
|
1 845
|
|
| Total Current Liabilities |
868
|
918
|
984
|
804
|
1 052
|
1 306
|
2 787
|
3 614
|
3 926
|
4 595
|
6 780
|
6 437
|
5 692
|
8 608
|
10 187
|
13 563
|
15 579
|
14 650
|
|
| Long-Term Debt |
9
|
4
|
4
|
0
|
0
|
0
|
0
|
499
|
499
|
499
|
500
|
765
|
1 562
|
2 221
|
3 684
|
4 136
|
3 653
|
3 267
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
24
|
22
|
21
|
21
|
19
|
17
|
35
|
55
|
54
|
52
|
|
| Minority Interest |
33
|
27
|
38
|
100
|
111
|
217
|
259
|
411
|
640
|
777
|
1 551
|
935
|
1 391
|
2 021
|
1 969
|
2 254
|
1 955
|
2 107
|
|
| Other Liabilities |
27
|
29
|
33
|
59
|
95
|
119
|
127
|
126
|
142
|
113
|
189
|
158
|
168
|
159
|
283
|
459
|
459
|
518
|
|
| Total Liabilities |
937
N/A
|
978
+4%
|
1 059
+8%
|
963
-9%
|
1 257
+31%
|
1 643
+31%
|
3 173
+93%
|
4 665
+47%
|
5 230
+12%
|
6 007
+15%
|
9 041
+51%
|
8 317
-8%
|
8 832
+6%
|
13 026
+47%
|
16 158
+24%
|
20 467
+27%
|
21 700
+6%
|
20 594
-5%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
256
|
256
|
340
|
401
|
401
|
802
|
1 638
|
1 665
|
2 734
|
4 101
|
4 243
|
4 243
|
4 195
|
4 195
|
4 141
|
4 141
|
4 136
|
4 300
|
|
| Retained Earnings |
50
|
194
|
427
|
658
|
1 061
|
1 617
|
2 242
|
2 873
|
3 412
|
4 076
|
5 096
|
4 971
|
5 199
|
6 223
|
5 568
|
5 620
|
3 037
|
3 134
|
|
| Additional Paid In Capital |
154
|
155
|
73
|
2 023
|
2 017
|
1 647
|
1 154
|
1 347
|
2 472
|
1 071
|
1 412
|
1 461
|
1 234
|
1 199
|
1 335
|
1 283
|
1 229
|
1 328
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
62
|
122
|
134
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
535
|
869
|
552
|
552
|
345
|
210
|
192
|
80
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
26
|
4
|
50
|
5
|
5
|
5
|
6
|
|
| Total Equity |
460
N/A
|
605
+32%
|
839
+39%
|
3 082
+267%
|
3 479
+13%
|
4 066
+17%
|
5 033
+24%
|
5 885
+17%
|
8 619
+46%
|
9 251
+7%
|
10 216
+10%
|
9 779
-4%
|
10 072
+3%
|
11 015
+9%
|
10 737
-3%
|
10 767
+0%
|
8 084
-25%
|
8 541
+6%
|
|
| Total Liabilities & Equity |
1 397
N/A
|
1 583
+13%
|
1 898
+20%
|
4 045
+113%
|
4 737
+17%
|
5 708
+20%
|
8 206
+44%
|
10 551
+29%
|
13 849
+31%
|
15 258
+10%
|
19 258
+26%
|
18 096
-6%
|
18 904
+4%
|
24 042
+27%
|
26 895
+12%
|
31 234
+16%
|
29 784
-5%
|
29 136
-2%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
2 303
|
2 303
|
3 058
|
3 605
|
3 605
|
3 605
|
3 685
|
3 746
|
4 101
|
4 101
|
4 101
|
4 056
|
4 195
|
4 195
|
4 056
|
4 089
|
4 089
|
4 300
|
|