Newcapec Electronics Co Ltd
SZSE:300248
Balance Sheet
Balance Sheet Decomposition
Newcapec Electronics Co Ltd
Newcapec Electronics Co Ltd
Balance Sheet
Newcapec Electronics 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 |
13
|
23
|
42
|
297
|
277
|
224
|
172
|
199
|
588
|
593
|
357
|
554
|
544
|
554
|
435
|
381
|
340
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
554
|
435
|
381
|
340
|
|
| Cash Equivalents |
13
|
23
|
42
|
297
|
277
|
224
|
172
|
198
|
588
|
593
|
357
|
554
|
544
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
60
|
169
|
52
|
34
|
140
|
0
|
0
|
90
|
|
| Total Receivables |
39
|
43
|
72
|
104
|
141
|
134
|
158
|
240
|
277
|
375
|
481
|
571
|
553
|
626
|
699
|
756
|
742
|
|
| Accounts Receivables |
35
|
39
|
66
|
95
|
130
|
118
|
142
|
212
|
230
|
316
|
417
|
480
|
466
|
541
|
618
|
678
|
660
|
|
| Other Receivables |
4
|
4
|
5
|
9
|
11
|
16
|
15
|
28
|
47
|
58
|
64
|
91
|
87
|
85
|
81
|
78
|
82
|
|
| Inventory |
17
|
22
|
50
|
54
|
52
|
72
|
106
|
175
|
175
|
200
|
235
|
238
|
255
|
299
|
272
|
237
|
161
|
|
| Other Current Assets |
3
|
2
|
5
|
6
|
9
|
70
|
10
|
16
|
15
|
22
|
59
|
55
|
45
|
39
|
41
|
55
|
50
|
|
| Total Current Assets |
71
|
90
|
169
|
461
|
479
|
500
|
446
|
629
|
1 075
|
1 249
|
1 301
|
1 470
|
1 431
|
1 657
|
1 447
|
1 430
|
1 383
|
|
| PP&E Net |
17
|
19
|
22
|
31
|
55
|
66
|
159
|
155
|
149
|
149
|
142
|
137
|
135
|
173
|
179
|
218
|
273
|
|
| PP&E Gross |
0
|
19
|
22
|
31
|
55
|
66
|
159
|
155
|
149
|
149
|
142
|
137
|
135
|
173
|
179
|
218
|
273
|
|
| Accumulated Depreciation |
0
|
5
|
7
|
10
|
12
|
16
|
17
|
28
|
37
|
47
|
55
|
63
|
73
|
87
|
103
|
113
|
120
|
|
| Intangible Assets |
0
|
0
|
0
|
8
|
11
|
12
|
12
|
44
|
41
|
55
|
55
|
97
|
145
|
194
|
297
|
336
|
350
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
470
|
470
|
470
|
470
|
490
|
486
|
489
|
482
|
482
|
482
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
22
|
57
|
66
|
95
|
122
|
65
|
50
|
46
|
261
|
246
|
228
|
|
| Other Long-Term Assets |
1
|
1
|
2
|
3
|
3
|
4
|
7
|
11
|
14
|
20
|
20
|
48
|
48
|
29
|
37
|
46
|
49
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
470
|
470
|
470
|
470
|
490
|
486
|
489
|
482
|
482
|
482
|
|
| Total Assets |
90
N/A
|
110
+23%
|
193
+75%
|
502
+160%
|
549
+9%
|
583
+6%
|
647
+11%
|
1 365
+111%
|
1 814
+33%
|
2 038
+12%
|
2 109
+3%
|
2 307
+9%
|
2 295
0%
|
2 587
+13%
|
2 702
+4%
|
2 756
+2%
|
2 764
+0%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
24
|
20
|
30
|
24
|
25
|
38
|
52
|
95
|
114
|
175
|
169
|
168
|
160
|
190
|
201
|
170
|
152
|
|
| Accrued Liabilities |
1
|
1
|
0
|
1
|
9
|
6
|
6
|
28
|
39
|
40
|
51
|
46
|
55
|
71
|
68
|
49
|
51
|
|
| Short-Term Debt |
5
|
18
|
25
|
0
|
0
|
0
|
0
|
76
|
0
|
145
|
225
|
113
|
72
|
75
|
120
|
135
|
115
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
36
|
46
|
25
|
15
|
12
|
16
|
9
|
5
|
3
|
|
| Other Current Liabilities |
18
|
8
|
14
|
11
|
15
|
17
|
28
|
301
|
294
|
164
|
115
|
171
|
104
|
119
|
102
|
77
|
63
|
|
| Total Current Liabilities |
48
|
46
|
70
|
36
|
49
|
61
|
86
|
508
|
483
|
570
|
585
|
512
|
402
|
470
|
500
|
436
|
385
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
96
|
69
|
44
|
29
|
18
|
9
|
7
|
53
|
51
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
4
|
15
|
15
|
18
|
19
|
21
|
93
|
97
|
164
|
168
|
159
|
162
|
|
| Other Liabilities |
0
|
3
|
6
|
7
|
9
|
10
|
10
|
16
|
18
|
19
|
18
|
13
|
10
|
7
|
8
|
6
|
2
|
|
| Total Liabilities |
48
N/A
|
49
+2%
|
76
+55%
|
44
-43%
|
57
+31%
|
76
+33%
|
111
+46%
|
556
+403%
|
615
+11%
|
677
+10%
|
667
-1%
|
648
-3%
|
527
-19%
|
650
+23%
|
683
+5%
|
655
-4%
|
600
-8%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
29
|
29
|
33
|
45
|
89
|
89
|
143
|
302
|
325
|
325
|
481
|
481
|
481
|
481
|
481
|
476
|
476
|
|
| Retained Earnings |
13
|
33
|
67
|
109
|
142
|
158
|
187
|
233
|
303
|
405
|
482
|
622
|
775
|
908
|
989
|
1 066
|
1 138
|
|
| Additional Paid In Capital |
0
|
0
|
17
|
305
|
260
|
260
|
207
|
274
|
689
|
702
|
480
|
558
|
558
|
601
|
601
|
562
|
553
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
70
|
0
|
0
|
43
|
50
|
50
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
| Total Equity |
42
N/A
|
61
+47%
|
117
+91%
|
458
+291%
|
492
+7%
|
507
+3%
|
536
+6%
|
809
+51%
|
1 199
+48%
|
1 362
+14%
|
1 443
+6%
|
1 659
+15%
|
1 768
+7%
|
1 937
+10%
|
2 019
+4%
|
2 102
+4%
|
2 165
+3%
|
|
| Total Liabilities & Equity |
90
N/A
|
110
+23%
|
193
+75%
|
502
+160%
|
549
+9%
|
583
+6%
|
647
+11%
|
1 365
+111%
|
1 814
+33%
|
2 038
+12%
|
2 109
+3%
|
2 307
+9%
|
2 295
0%
|
2 587
+13%
|
2 702
+4%
|
2 756
+2%
|
2 764
+0%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
431
|
431
|
431
|
431
|
431
|
431
|
431
|
456
|
490
|
490
|
481
|
481
|
477
|
476
|
476
|
476
|
476
|
|