Beijing HuaYuanYiTong Thermal Technology Co Ltd
SZSE:002893
Balance Sheet
Balance Sheet Decomposition
Beijing HuaYuanYiTong Thermal Technology Co Ltd
Beijing HuaYuanYiTong Thermal Technology Co Ltd
Balance Sheet
Beijing HuaYuanYiTong Thermal Technology Co Ltd
| 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 |
130
|
199
|
251
|
421
|
521
|
640
|
0
|
200
|
292
|
809
|
936
|
|
| Cash |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
200
|
292
|
809
|
936
|
|
| Cash Equivalents |
129
|
199
|
250
|
421
|
520
|
640
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
268
|
279
|
276
|
363
|
408
|
456
|
387
|
377
|
462
|
486
|
457
|
|
| Accounts Receivables |
235
|
246
|
232
|
281
|
298
|
237
|
275
|
264
|
298
|
337
|
342
|
|
| Other Receivables |
32
|
33
|
45
|
82
|
109
|
218
|
113
|
113
|
164
|
149
|
115
|
|
| Inventory |
92
|
74
|
78
|
84
|
51
|
60
|
49
|
61
|
69
|
41
|
75
|
|
| Other Current Assets |
29
|
64
|
14
|
15
|
17
|
30
|
349
|
53
|
96
|
38
|
24
|
|
| Total Current Assets |
518
|
615
|
619
|
903
|
996
|
1 186
|
786
|
691
|
920
|
1 374
|
1 492
|
|
| PP&E Net |
277
|
367
|
401
|
428
|
437
|
425
|
865
|
849
|
807
|
735
|
671
|
|
| PP&E Gross |
0
|
0
|
401
|
428
|
437
|
425
|
865
|
849
|
807
|
735
|
671
|
|
| Accumulated Depreciation |
0
|
0
|
82
|
118
|
163
|
203
|
462
|
553
|
624
|
703
|
773
|
|
| Intangible Assets |
4
|
5
|
5
|
4
|
6
|
4
|
47
|
44
|
40
|
42
|
39
|
|
| Goodwill |
4
|
4
|
4
|
4
|
5
|
1
|
38
|
38
|
37
|
37
|
37
|
|
| Note Receivable |
0
|
0
|
5
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
29
|
27
|
26
|
25
|
23
|
32
|
113
|
122
|
26
|
24
|
32
|
|
| Other Long-Term Assets |
168
|
191
|
193
|
331
|
381
|
368
|
348
|
317
|
242
|
195
|
186
|
|
| Other Assets |
4
|
4
|
4
|
4
|
5
|
1
|
38
|
38
|
37
|
37
|
37
|
|
| Total Assets |
1 000
N/A
|
1 209
+21%
|
1 253
+4%
|
1 699
+36%
|
1 848
+9%
|
2 015
+9%
|
2 195
+9%
|
2 060
-6%
|
2 072
+1%
|
2 407
+16%
|
2 456
+2%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
142
|
153
|
123
|
168
|
141
|
116
|
165
|
149
|
209
|
242
|
170
|
|
| Accrued Liabilities |
15
|
20
|
25
|
16
|
22
|
23
|
24
|
36
|
40
|
48
|
43
|
|
| Short-Term Debt |
159
|
244
|
174
|
314
|
465
|
383
|
488
|
377
|
531
|
304
|
351
|
|
| Current Portion of Long-Term Debt |
30
|
54
|
5
|
51
|
22
|
53
|
51
|
41
|
1
|
2
|
3
|
|
| Other Current Liabilities |
309
|
360
|
441
|
446
|
418
|
450
|
493
|
515
|
498
|
457
|
494
|
|
| Total Current Liabilities |
655
|
831
|
767
|
995
|
1 068
|
1 025
|
1 221
|
1 119
|
1 278
|
1 053
|
1 060
|
|
| Long-Term Debt |
35
|
9
|
136
|
29
|
14
|
231
|
199
|
111
|
2
|
109
|
107
|
|
| Deferred Income Tax |
0
|
0
|
0
|
6
|
22
|
16
|
56
|
59
|
53
|
55
|
51
|
|
| Minority Interest |
10
|
13
|
16
|
16
|
12
|
0
|
5
|
6
|
6
|
7
|
9
|
|
| Other Liabilities |
74
|
82
|
10
|
60
|
106
|
107
|
108
|
132
|
69
|
55
|
48
|
|
| Total Liabilities |
774
N/A
|
935
+21%
|
929
-1%
|
1 106
+19%
|
1 222
+10%
|
1 379
+13%
|
1 590
+15%
|
1 428
-10%
|
1 408
-1%
|
1 278
-9%
|
1 275
0%
|
|
| Equity | ||||||||||||
| Common Stock |
90
|
90
|
90
|
120
|
123
|
160
|
205
|
203
|
203
|
264
|
264
|
|
| Retained Earnings |
62
|
111
|
161
|
213
|
244
|
249
|
262
|
289
|
320
|
363
|
417
|
|
| Additional Paid In Capital |
75
|
73
|
73
|
261
|
286
|
254
|
151
|
141
|
141
|
501
|
501
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
27
|
26
|
13
|
0
|
0
|
0
|
0
|
|
| Total Equity |
227
N/A
|
274
+21%
|
324
+18%
|
593
+83%
|
626
+5%
|
636
+2%
|
605
-5%
|
633
+5%
|
664
+5%
|
1 128
+70%
|
1 182
+5%
|
|
| Total Liabilities & Equity |
1 000
N/A
|
1 209
+21%
|
1 253
+4%
|
1 699
+36%
|
1 848
+9%
|
2 015
+9%
|
2 195
+9%
|
2 060
-6%
|
2 072
+1%
|
2 407
+16%
|
2 456
+2%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
152
|
152
|
152
|
203
|
203
|
203
|
200
|
203
|
203
|
264
|
264
|
|