Maiquer Group Co Ltd
SZSE:002719
Balance Sheet
Balance Sheet Decomposition
Maiquer Group Co Ltd
Maiquer Group Co Ltd
Balance Sheet
Maiquer Group Co Ltd
| 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 |
49
|
74
|
123
|
146
|
241
|
729
|
514
|
462
|
292
|
360
|
418
|
361
|
174
|
57
|
24
|
|
| Cash |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
361
|
174
|
57
|
24
|
|
| Cash Equivalents |
49
|
74
|
122
|
146
|
241
|
729
|
514
|
462
|
292
|
360
|
418
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
|
| Total Receivables |
43
|
60
|
61
|
99
|
90
|
80
|
97
|
107
|
154
|
162
|
172
|
188
|
144
|
137
|
111
|
|
| Accounts Receivables |
36
|
48
|
52
|
81
|
69
|
63
|
72
|
78
|
111
|
111
|
124
|
160
|
109
|
104
|
96
|
|
| Other Receivables |
8
|
12
|
9
|
17
|
21
|
17
|
26
|
30
|
43
|
50
|
48
|
28
|
35
|
34
|
15
|
|
| Inventory |
32
|
38
|
41
|
45
|
54
|
49
|
44
|
43
|
40
|
65
|
93
|
113
|
85
|
105
|
54
|
|
| Other Current Assets |
13
|
8
|
12
|
16
|
201
|
54
|
39
|
123
|
69
|
62
|
52
|
47
|
65
|
38
|
27
|
|
| Total Current Assets |
138
|
179
|
236
|
306
|
585
|
912
|
694
|
735
|
554
|
648
|
735
|
709
|
479
|
347
|
217
|
|
| PP&E Net |
157
|
165
|
154
|
143
|
143
|
261
|
263
|
272
|
289
|
387
|
505
|
667
|
786
|
859
|
714
|
|
| PP&E Gross |
0
|
0
|
154
|
143
|
143
|
261
|
263
|
272
|
289
|
387
|
505
|
667
|
786
|
859
|
714
|
|
| Accumulated Depreciation |
0
|
0
|
141
|
157
|
170
|
263
|
283
|
302
|
323
|
345
|
351
|
380
|
414
|
482
|
614
|
|
| Intangible Assets |
24
|
32
|
31
|
30
|
29
|
75
|
70
|
66
|
61
|
56
|
53
|
48
|
43
|
38
|
43
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
132
|
132
|
130
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
26
|
26
|
164
|
164
|
349
|
94
|
84
|
98
|
74
|
74
|
74
|
|
| Other Long-Term Assets |
3
|
6
|
6
|
5
|
8
|
34
|
42
|
59
|
51
|
41
|
43
|
29
|
30
|
41
|
39
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
132
|
132
|
130
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
322
N/A
|
383
+19%
|
426
+11%
|
484
+13%
|
791
+64%
|
1 440
+82%
|
1 364
-5%
|
1 425
+4%
|
1 318
-8%
|
1 226
-7%
|
1 421
+16%
|
1 551
+9%
|
1 413
-9%
|
1 359
-4%
|
1 088
-20%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
38
|
45
|
53
|
39
|
34
|
66
|
71
|
73
|
103
|
120
|
187
|
242
|
383
|
423
|
423
|
|
| Accrued Liabilities |
8
|
11
|
9
|
10
|
6
|
12
|
9
|
10
|
9
|
12
|
29
|
35
|
42
|
49
|
55
|
|
| Short-Term Debt |
91
|
102
|
83
|
98
|
88
|
147
|
57
|
95
|
102
|
120
|
120
|
70
|
39
|
53
|
36
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
24
|
36
|
71
|
|
| Other Current Liabilities |
53
|
20
|
15
|
12
|
15
|
82
|
75
|
86
|
104
|
132
|
131
|
152
|
229
|
210
|
202
|
|
| Total Current Liabilities |
190
|
177
|
160
|
160
|
143
|
306
|
212
|
265
|
319
|
383
|
467
|
541
|
715
|
771
|
787
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
70
|
121
|
124
|
111
|
54
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
11
|
9
|
8
|
7
|
6
|
5
|
4
|
3
|
13
|
11
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
0
|
2
|
3
|
5
|
7
|
|
| Other Liabilities |
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
4
|
6
|
18
|
13
|
18
|
|
| Total Liabilities |
190
N/A
|
178
-6%
|
161
-10%
|
161
0%
|
143
-11%
|
317
+123%
|
222
-30%
|
276
+24%
|
328
+19%
|
405
+23%
|
546
+35%
|
670
+23%
|
857
+28%
|
903
+5%
|
863
-4%
|
|
| Equity | ||||||||||||||||
| Common Stock |
75
|
79
|
79
|
79
|
92
|
109
|
109
|
109
|
174
|
174
|
174
|
174
|
174
|
174
|
174
|
|
| Retained Earnings |
27
|
81
|
141
|
198
|
229
|
293
|
307
|
321
|
162
|
92
|
145
|
160
|
194
|
295
|
525
|
|
| Additional Paid In Capital |
29
|
46
|
46
|
46
|
328
|
742
|
747
|
741
|
675
|
676
|
677
|
677
|
608
|
608
|
608
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
21
|
121
|
121
|
121
|
21
|
21
|
21
|
|
| Total Equity |
132
N/A
|
205
+56%
|
265
+29%
|
323
+22%
|
649
+101%
|
1 122
+73%
|
1 142
+2%
|
1 149
+1%
|
990
-14%
|
821
-17%
|
875
+7%
|
881
+1%
|
556
-37%
|
456
-18%
|
225
-51%
|
|
| Total Liabilities & Equity |
322
N/A
|
383
+19%
|
426
+11%
|
484
+13%
|
791
+64%
|
1 440
+82%
|
1 364
-5%
|
1 425
+4%
|
1 318
-8%
|
1 226
-7%
|
1 421
+16%
|
1 551
+9%
|
1 413
-9%
|
1 359
-4%
|
1 088
-20%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
120
|
126
|
126
|
126
|
147
|
172
|
172
|
172
|
172
|
164
|
164
|
164
|
164
|
164
|
174
|
|