Hainan RuiZe New Building Material Co Ltd
SZSE:002596
Balance Sheet
Balance Sheet Decomposition
Hainan RuiZe New Building Material Co Ltd
Hainan RuiZe New Building Material Co Ltd
Balance Sheet
Hainan RuiZe New Building Material Co Ltd
| 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 |
6
|
89
|
46
|
307
|
179
|
227
|
172
|
338
|
381
|
416
|
203
|
356
|
470
|
126
|
92
|
32
|
45
|
|
| Cash |
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
126
|
92
|
32
|
45
|
|
| Cash Equivalents |
6
|
89
|
46
|
307
|
177
|
225
|
171
|
337
|
380
|
415
|
202
|
355
|
469
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
133
|
169
|
202
|
330
|
563
|
697
|
817
|
1 424
|
1 663
|
2 171
|
2 500
|
2 276
|
2 408
|
3 087
|
2 773
|
2 651
|
2 350
|
|
| Accounts Receivables |
128
|
161
|
193
|
319
|
533
|
668
|
765
|
1 329
|
1 508
|
1 878
|
2 140
|
1 978
|
1 942
|
2 679
|
2 405
|
2 464
|
2 233
|
|
| Other Receivables |
6
|
8
|
10
|
11
|
29
|
28
|
53
|
95
|
155
|
293
|
360
|
298
|
467
|
408
|
368
|
187
|
117
|
|
| Inventory |
8
|
11
|
15
|
25
|
36
|
27
|
100
|
211
|
239
|
295
|
326
|
326
|
310
|
258
|
93
|
63
|
23
|
|
| Other Current Assets |
13
|
28
|
31
|
37
|
107
|
9
|
16
|
58
|
87
|
41
|
34
|
105
|
19
|
194
|
111
|
129
|
148
|
|
| Total Current Assets |
160
|
298
|
295
|
699
|
885
|
960
|
1 105
|
2 030
|
2 370
|
2 922
|
3 063
|
3 073
|
3 208
|
3 664
|
3 069
|
2 875
|
2 566
|
|
| PP&E Net |
142
|
160
|
186
|
316
|
388
|
369
|
570
|
583
|
612
|
600
|
689
|
571
|
600
|
512
|
321
|
257
|
217
|
|
| PP&E Gross |
142
|
160
|
186
|
316
|
388
|
369
|
570
|
583
|
612
|
600
|
689
|
571
|
600
|
512
|
321
|
257
|
217
|
|
| Accumulated Depreciation |
31
|
51
|
77
|
115
|
161
|
207
|
455
|
518
|
534
|
496
|
569
|
608
|
671
|
717
|
389
|
386
|
387
|
|
| Intangible Assets |
2
|
13
|
39
|
39
|
44
|
88
|
225
|
241
|
234
|
321
|
453
|
424
|
387
|
451
|
283
|
242
|
199
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
65
|
65
|
1 330
|
1 042
|
1 042
|
392
|
232
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
284
|
572
|
611
|
808
|
4
|
2
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
0
|
3
|
94
|
4
|
54
|
429
|
457
|
136
|
117
|
117
|
270
|
307
|
299
|
333
|
|
| Other Long-Term Assets |
2
|
3
|
7
|
15
|
19
|
109
|
100
|
155
|
226
|
331
|
324
|
323
|
347
|
273
|
335
|
271
|
121
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
84
|
84
|
65
|
65
|
1 330
|
1 042
|
1 042
|
392
|
232
|
0
|
0
|
|
| Total Assets |
306
N/A
|
474
+55%
|
528
+11%
|
1 068
+102%
|
1 339
+25%
|
1 620
+21%
|
2 088
+29%
|
3 169
+52%
|
3 935
+24%
|
4 981
+27%
|
6 567
+32%
|
6 161
-6%
|
6 508
+6%
|
5 565
-14%
|
4 549
-18%
|
3 945
-13%
|
3 437
-13%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
88
|
98
|
100
|
115
|
223
|
223
|
241
|
341
|
365
|
712
|
918
|
861
|
1 082
|
1 134
|
1 082
|
1 168
|
1 038
|
|
| Accrued Liabilities |
45
|
13
|
1
|
1
|
12
|
18
|
22
|
44
|
38
|
40
|
60
|
58
|
61
|
129
|
146
|
142
|
128
|
|
| Short-Term Debt |
3
|
11
|
8
|
40
|
121
|
133
|
147
|
284
|
536
|
837
|
964
|
362
|
255
|
314
|
344
|
274
|
280
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
0
|
0
|
12
|
17
|
19
|
7
|
10
|
117
|
45
|
473
|
478
|
447
|
206
|
101
|
83
|
|
| Other Current Liabilities |
25
|
36
|
22
|
35
|
42
|
27
|
47
|
52
|
119
|
249
|
787
|
234
|
178
|
97
|
68
|
54
|
57
|
|
| Total Current Liabilities |
163
|
160
|
131
|
191
|
410
|
418
|
475
|
729
|
1 068
|
1 956
|
2 774
|
1 988
|
2 054
|
2 121
|
1 846
|
1 739
|
1 587
|
|
| Long-Term Debt |
1
|
2
|
0
|
0
|
0
|
261
|
264
|
268
|
604
|
439
|
183
|
918
|
1 175
|
1 334
|
1 200
|
1 219
|
1 124
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
44
|
42
|
40
|
37
|
55
|
50
|
44
|
41
|
8
|
8
|
5
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
32
|
29
|
25
|
35
|
25
|
24
|
74
|
73
|
74
|
54
|
14
|
22
|
37
|
|
| Other Liabilities |
9
|
5
|
4
|
43
|
25
|
15
|
9
|
33
|
52
|
224
|
404
|
21
|
19
|
21
|
10
|
10
|
9
|
|
| Total Liabilities |
173
N/A
|
167
-3%
|
136
-19%
|
234
+72%
|
468
+100%
|
723
+55%
|
818
+13%
|
1 106
+35%
|
1 788
+62%
|
2 678
+50%
|
3 491
+30%
|
3 049
-13%
|
3 367
+10%
|
3 572
+6%
|
3 050
-15%
|
2 954
-3%
|
2 687
-9%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
53
|
100
|
100
|
134
|
134
|
214
|
255
|
325
|
325
|
984
|
1 071
|
1 151
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
|
| Retained Earnings |
28
|
77
|
163
|
224
|
261
|
287
|
298
|
457
|
517
|
684
|
784
|
350
|
392
|
754
|
1 248
|
1 755
|
2 005
|
|
| Additional Paid In Capital |
52
|
129
|
129
|
476
|
476
|
396
|
722
|
1 283
|
1 291
|
674
|
1 244
|
1 626
|
1 610
|
1 609
|
1 608
|
1 607
|
1 607
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
39
|
22
|
7
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
|
| Total Equity |
133
N/A
|
306
+131%
|
392
+28%
|
834
+113%
|
871
+4%
|
897
+3%
|
1 270
+42%
|
2 063
+62%
|
2 147
+4%
|
2 303
+7%
|
3 077
+34%
|
3 112
+1%
|
3 141
+1%
|
1 993
-37%
|
1 499
-25%
|
991
-34%
|
749
-24%
|
|
| Total Liabilities & Equity |
306
N/A
|
474
+55%
|
528
+11%
|
1 068
+102%
|
1 339
+25%
|
1 620
+21%
|
2 088
+29%
|
3 169
+52%
|
3 935
+24%
|
4 981
+27%
|
6 567
+32%
|
6 161
-6%
|
6 508
+6%
|
5 565
-14%
|
4 549
-18%
|
3 945
-13%
|
3 437
-13%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
643
|
643
|
643
|
643
|
643
|
643
|
764
|
973
|
976
|
984
|
1 071
|
1 151
|
1 148
|
1 148
|
1 148
|
1 148
|
1 148
|
|