Guosen Securities Co Ltd
SZSE:002736
Balance Sheet
Balance Sheet Decomposition
Guosen Securities Co Ltd
Guosen Securities Co Ltd
Balance Sheet
Guosen Securities Co Ltd
| 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 |
30 069
|
29 620
|
22 945
|
53 057
|
79 148
|
54 209
|
40 039
|
36 237
|
52 914
|
65 907
|
67 639
|
79 476
|
61 353
|
93 798
|
|
| Cash |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
67 535
|
79 357
|
61 353
|
93 798
|
|
| Cash Equivalents |
30 069
|
29 620
|
22 944
|
53 056
|
79 147
|
54 209
|
40 039
|
36 237
|
52 914
|
65 907
|
104
|
119
|
0
|
0
|
|
| Total Receivables |
1 028
|
1 423
|
1 386
|
2 458
|
3 395
|
3 130
|
3 072
|
3 578
|
798
|
1 442
|
1 529
|
4 929
|
4 237
|
3 554
|
|
| Accounts Receivables |
644
|
1 057
|
701
|
1 165
|
1 637
|
1 381
|
920
|
997
|
791
|
1 335
|
1 433
|
4 729
|
4 084
|
3 373
|
|
| Other Receivables |
384
|
366
|
685
|
1 293
|
1 758
|
1 749
|
2 152
|
2 581
|
7
|
107
|
96
|
200
|
153
|
181
|
|
| Other Current Assets |
0
|
0
|
45
|
28
|
90
|
143
|
115
|
98
|
108
|
128
|
132
|
107
|
674
|
125
|
|
| Total Current Assets |
31 097
|
31 043
|
24 376
|
55 542
|
82 632
|
57 483
|
43 227
|
39 913
|
53 821
|
67 477
|
69 300
|
68 786
|
66 264
|
97 477
|
|
| PP&E Net |
1 051
|
1 067
|
1 181
|
1 318
|
1 513
|
1 681
|
1 880
|
2 026
|
1 959
|
2 289
|
3 164
|
3 087
|
2 945
|
2 643
|
|
| PP&E Gross |
0
|
0
|
1 181
|
1 318
|
1 513
|
1 681
|
1 880
|
2 026
|
1 959
|
2 289
|
3 164
|
3 087
|
2 945
|
2 643
|
|
| Accumulated Depreciation |
0
|
0
|
550
|
592
|
636
|
694
|
782
|
877
|
957
|
1 033
|
1 262
|
1 632
|
1 996
|
2 230
|
|
| Intangible Assets |
624
|
618
|
607
|
603
|
610
|
622
|
622
|
625
|
657
|
666
|
684
|
708
|
756
|
740
|
|
| Goodwill |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
94
|
96
|
33
|
53
|
|
| Long-Term Investments |
19 114
|
24 072
|
44 549
|
94 139
|
142 669
|
120 476
|
142 402
|
158 720
|
155 101
|
213 122
|
261 737
|
293 717
|
363 899
|
364 408
|
|
| Other Long-Term Assets |
1 511
|
1 461
|
1 698
|
2 572
|
3 584
|
4 382
|
4 035
|
4 226
|
6 132
|
7 975
|
10 166
|
12 121
|
13 330
|
14 203
|
|
| Other Assets |
2 665
|
2 448
|
3 541
|
7 179
|
13 345
|
8 386
|
7 472
|
6 303
|
6 975
|
11 226
|
17 157
|
15 911
|
15 766
|
22 035
|
|
| Total Assets |
56 063
N/A
|
60 709
+8%
|
75 952
+25%
|
161 352
+112%
|
244 353
+51%
|
193 029
-21%
|
199 638
+3%
|
211 814
+6%
|
224 644
+6%
|
302 756
+35%
|
362 301
+20%
|
394 331
+9%
|
462 960
+17%
|
501 506
+8%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
203
|
203
|
1 416
|
8 489
|
19 532
|
14 988
|
9 990
|
7 765
|
6 293
|
5 698
|
5 275
|
12 699
|
19 883
|
15 120
|
|
| Accrued Liabilities |
1 223
|
1 510
|
1 758
|
2 565
|
4 175
|
4 304
|
4 534
|
4 260
|
3 990
|
4 957
|
6 791
|
6 020
|
5 430
|
6 221
|
|
| Short-Term Debt |
7 255
|
11 647
|
24 504
|
53 218
|
27 226
|
18 283
|
47 844
|
69 466
|
65 514
|
104 857
|
121 007
|
145 706
|
186 851
|
164 110
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
273
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
187
|
394
|
485
|
1 133
|
1 967
|
1 031
|
643
|
248
|
897
|
1 386
|
1 581
|
1 677
|
1 215
|
1 416
|
|
| Total Current Liabilities |
8 868
|
13 754
|
28 163
|
65 405
|
53 173
|
38 655
|
63 011
|
81 739
|
76 694
|
116 898
|
134 654
|
166 101
|
213 379
|
186 867
|
|
| Long-Term Debt |
0
|
0
|
3 062
|
10 321
|
53 559
|
46 150
|
40 433
|
41 066
|
37 549
|
35 346
|
51 450
|
49 263
|
67 927
|
84 423
|
|
| Deferred Income Tax |
140
|
185
|
143
|
565
|
512
|
80
|
384
|
64
|
302
|
540
|
697
|
390
|
1 012
|
2 288
|
|
| Minority Interest |
0
|
0
|
50
|
1
|
15
|
54
|
63
|
62
|
46
|
17
|
17
|
0
|
0
|
0
|
|
| Other Liabilities |
29 285
|
27 568
|
23 937
|
52 278
|
87 222
|
59 700
|
43 666
|
36 419
|
53 843
|
69 047
|
78 574
|
71 692
|
70 183
|
109 235
|
|
| Total Liabilities |
38 292
N/A
|
41 508
+8%
|
55 354
+33%
|
128 570
+132%
|
194 480
+51%
|
144 639
-26%
|
147 557
+2%
|
159 349
+8%
|
168 435
+6%
|
221 848
+32%
|
265 391
+20%
|
287 446
+8%
|
352 501
+23%
|
382 814
+9%
|
|
| Equity | |||||||||||||||
| Common Stock |
7 000
|
7 000
|
7 000
|
8 200
|
8 200
|
8 200
|
8 200
|
8 200
|
8 200
|
9 612
|
9 612
|
9 612
|
9 612
|
9 612
|
|
| Retained Earnings |
9 801
|
10 903
|
12 305
|
16 520
|
28 659
|
28 005
|
30 650
|
32 553
|
35 914
|
40 730
|
47 200
|
47 486
|
49 943
|
54 464
|
|
| Additional Paid In Capital |
994
|
1 323
|
1 042
|
6 683
|
6 767
|
6 772
|
6 769
|
6 772
|
6 769
|
20 156
|
20 156
|
20 146
|
20 137
|
20 146
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
413
|
694
|
4 365
|
|
| Other Equity |
24
|
24
|
250
|
1 379
|
6 247
|
5 414
|
6 462
|
4 939
|
5 326
|
10 409
|
19 958
|
30 053
|
30 073
|
30 105
|
|
| Total Equity |
17 771
N/A
|
19 202
+8%
|
20 597
+7%
|
32 782
+59%
|
49 873
+52%
|
48 391
-3%
|
52 081
+8%
|
52 464
+1%
|
56 209
+7%
|
80 907
+44%
|
96 910
+20%
|
106 885
+10%
|
110 460
+3%
|
118 692
+7%
|
|
| Total Liabilities & Equity |
56 063
N/A
|
60 709
+8%
|
75 952
+25%
|
161 352
+112%
|
244 353
+51%
|
193 029
-21%
|
199 638
+3%
|
211 814
+6%
|
224 644
+6%
|
302 756
+35%
|
362 301
+20%
|
394 331
+9%
|
462 960
+17%
|
501 506
+8%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
7 000
|
7 000
|
7 000
|
8 200
|
8 200
|
8 200
|
8 200
|
8 200
|
8 200
|
9 612
|
9 612
|
9 612
|
9 612
|
9 612
|
|