Kunshan Kinglai Hygienic Materials Co Ltd
SZSE:300260
Balance Sheet
Balance Sheet Decomposition
Kunshan Kinglai Hygienic Materials Co Ltd
Kunshan Kinglai Hygienic Materials Co Ltd
Balance Sheet
Kunshan Kinglai Hygienic Materials 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 |
66
|
14
|
23
|
325
|
217
|
145
|
118
|
77
|
52
|
74
|
99
|
326
|
198
|
157
|
182
|
153
|
533
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
182
|
153
|
533
|
|
| Cash Equivalents |
66
|
14
|
23
|
325
|
217
|
145
|
118
|
77
|
52
|
74
|
98
|
325
|
198
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
40
|
52
|
69
|
102
|
145
|
175
|
170
|
187
|
190
|
205
|
417
|
454
|
436
|
556
|
708
|
835
|
956
|
|
| Accounts Receivables |
35
|
45
|
58
|
97
|
120
|
148
|
143
|
164
|
174
|
195
|
374
|
409
|
381
|
496
|
650
|
754
|
799
|
|
| Other Receivables |
4
|
7
|
11
|
5
|
25
|
28
|
27
|
23
|
16
|
11
|
43
|
45
|
55
|
60
|
58
|
81
|
157
|
|
| Inventory |
67
|
70
|
100
|
198
|
200
|
245
|
280
|
337
|
357
|
396
|
569
|
700
|
766
|
1 033
|
1 409
|
1 583
|
1 549
|
|
| Other Current Assets |
6
|
16
|
12
|
14
|
12
|
10
|
15
|
17
|
10
|
36
|
71
|
100
|
96
|
180
|
121
|
172
|
323
|
|
| Total Current Assets |
178
|
152
|
204
|
639
|
573
|
575
|
583
|
619
|
609
|
711
|
1 155
|
1 579
|
1 496
|
1 926
|
2 420
|
2 743
|
3 075
|
|
| PP&E Net |
100
|
108
|
121
|
165
|
197
|
253
|
317
|
337
|
331
|
318
|
515
|
539
|
560
|
743
|
950
|
1 259
|
1 580
|
|
| PP&E Gross |
100
|
108
|
121
|
165
|
197
|
253
|
317
|
337
|
331
|
318
|
515
|
539
|
560
|
743
|
950
|
1 259
|
1 580
|
|
| Accumulated Depreciation |
25
|
36
|
48
|
61
|
79
|
105
|
134
|
172
|
234
|
279
|
386
|
450
|
494
|
566
|
651
|
760
|
872
|
|
| Intangible Assets |
13
|
13
|
13
|
18
|
20
|
47
|
46
|
44
|
51
|
49
|
77
|
74
|
71
|
69
|
69
|
106
|
168
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
11
|
11
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
31
|
12
|
17
|
18
|
17
|
12
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
3
|
39
|
37
|
67
|
65
|
73
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
3
|
23
|
3
|
11
|
7
|
62
|
24
|
27
|
31
|
27
|
36
|
40
|
57
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
11
|
11
|
120
|
120
|
120
|
120
|
120
|
120
|
120
|
|
| Total Assets |
291
N/A
|
273
-6%
|
338
+24%
|
823
+143%
|
794
-3%
|
899
+13%
|
950
+6%
|
1 015
+7%
|
1 009
-1%
|
1 152
+14%
|
1 931
+68%
|
2 372
+23%
|
2 330
-2%
|
2 940
+26%
|
3 682
+25%
|
4 350
+18%
|
5 086
+17%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
29
|
25
|
37
|
49
|
45
|
51
|
61
|
58
|
97
|
107
|
272
|
350
|
296
|
483
|
572
|
597
|
569
|
|
| Accrued Liabilities |
2
|
2
|
3
|
4
|
7
|
6
|
9
|
13
|
12
|
14
|
28
|
23
|
37
|
54
|
72
|
93
|
99
|
|
| Short-Term Debt |
95
|
54
|
92
|
93
|
92
|
186
|
208
|
271
|
168
|
252
|
516
|
634
|
547
|
620
|
765
|
885
|
1 080
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
1
|
41
|
34
|
69
|
40
|
74
|
117
|
268
|
322
|
|
| Other Current Liabilities |
39
|
42
|
14
|
7
|
3
|
6
|
10
|
8
|
21
|
46
|
152
|
127
|
116
|
180
|
211
|
194
|
258
|
|
| Total Current Liabilities |
165
|
123
|
147
|
153
|
147
|
251
|
287
|
352
|
299
|
459
|
1 003
|
1 202
|
1 035
|
1 412
|
1 738
|
2 038
|
2 329
|
|
| Long-Term Debt |
2
|
0
|
0
|
20
|
2
|
0
|
0
|
1
|
42
|
1
|
187
|
331
|
171
|
246
|
334
|
509
|
695
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
4
|
3
|
1
|
0
|
0
|
0
|
|
| Minority Interest |
23
|
24
|
24
|
25
|
26
|
10
|
19
|
14
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
8
|
8
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
4
|
16
|
105
|
|
| Total Liabilities |
191
N/A
|
147
-23%
|
171
+17%
|
198
+16%
|
174
-12%
|
262
+50%
|
306
+17%
|
371
+21%
|
353
-5%
|
474
+34%
|
1 208
+155%
|
1 547
+28%
|
1 220
-21%
|
1 672
+37%
|
2 085
+25%
|
2 571
+23%
|
3 137
+22%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
50
|
50
|
50
|
67
|
100
|
100
|
100
|
100
|
100
|
202
|
202
|
202
|
227
|
227
|
227
|
408
|
408
|
|
| Retained Earnings |
21
|
45
|
88
|
139
|
133
|
144
|
152
|
152
|
164
|
184
|
219
|
261
|
323
|
481
|
808
|
1 007
|
1 209
|
|
| Additional Paid In Capital |
30
|
31
|
30
|
420
|
386
|
393
|
393
|
393
|
390
|
306
|
311
|
314
|
558
|
558
|
558
|
377
|
377
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
11
|
6
|
0
|
0
|
0
|
20
|
54
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
55
|
2
|
2
|
4
|
8
|
7
|
|
| Total Equity |
101
N/A
|
126
+25%
|
167
+33%
|
625
+273%
|
619
-1%
|
637
+3%
|
644
+1%
|
644
+0%
|
656
+2%
|
678
+3%
|
723
+7%
|
825
+14%
|
1 110
+34%
|
1 268
+14%
|
1 597
+26%
|
1 780
+11%
|
1 949
+9%
|
|
| Total Liabilities & Equity |
291
N/A
|
273
-6%
|
338
+24%
|
823
+143%
|
794
-3%
|
899
+13%
|
950
+6%
|
1 015
+7%
|
1 009
-1%
|
1 152
+14%
|
1 931
+68%
|
2 372
+23%
|
2 330
-2%
|
2 940
+26%
|
3 682
+25%
|
4 350
+18%
|
5 086
+17%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
200
|
201
|
202
|
202
|
227
|
408
|
408
|
407
|
406
|
|