China Resources Boya Bio pharmaceutical Group Co Ltd
SZSE:300294
Balance Sheet
Balance Sheet Decomposition
China Resources Boya Bio pharmaceutical Group Co Ltd
China Resources Boya Bio pharmaceutical Group Co Ltd
Balance Sheet
China Resources Boya Bio pharmaceutical Group Co Ltd
| 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 |
94
|
47
|
78
|
521
|
399
|
346
|
699
|
422
|
491
|
1 193
|
569
|
754
|
1 579
|
1 530
|
1 950
|
1 299
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1 579
|
1 530
|
1 950
|
1 299
|
|
| Cash Equivalents |
94
|
47
|
78
|
521
|
398
|
346
|
698
|
421
|
490
|
1 192
|
568
|
753
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
10
|
0
|
20
|
50
|
0
|
0
|
0
|
0
|
2 700
|
3 194
|
3 362
|
2 199
|
|
| Total Receivables |
31
|
15
|
11
|
7
|
87
|
82
|
120
|
232
|
597
|
925
|
1 010
|
750
|
672
|
668
|
540
|
550
|
|
| Accounts Receivables |
12
|
8
|
5
|
7
|
31
|
51
|
91
|
110
|
289
|
543
|
615
|
499
|
445
|
462
|
210
|
448
|
|
| Other Receivables |
19
|
7
|
6
|
0
|
56
|
31
|
29
|
123
|
308
|
382
|
394
|
252
|
227
|
207
|
331
|
101
|
|
| Inventory |
48
|
79
|
86
|
89
|
116
|
128
|
214
|
289
|
518
|
604
|
621
|
690
|
677
|
667
|
557
|
995
|
|
| Other Current Assets |
30
|
1
|
5
|
2
|
6
|
47
|
21
|
18
|
149
|
324
|
853
|
734
|
18
|
14
|
18
|
15
|
|
| Total Current Assets |
203
|
142
|
179
|
620
|
618
|
603
|
1 075
|
1 011
|
1 755
|
3 047
|
3 053
|
2 928
|
5 646
|
6 073
|
6 428
|
5 058
|
|
| PP&E Net |
100
|
140
|
139
|
145
|
191
|
213
|
453
|
622
|
829
|
873
|
835
|
845
|
783
|
731
|
685
|
1 214
|
|
| PP&E Gross |
0
|
140
|
139
|
145
|
191
|
213
|
453
|
622
|
829
|
873
|
835
|
845
|
783
|
731
|
685
|
1 214
|
|
| Accumulated Depreciation |
0
|
70
|
86
|
103
|
142
|
162
|
185
|
219
|
256
|
298
|
374
|
410
|
489
|
574
|
556
|
792
|
|
| Intangible Assets |
13
|
13
|
13
|
13
|
33
|
33
|
105
|
112
|
157
|
235
|
281
|
316
|
273
|
350
|
323
|
882
|
|
| Goodwill |
0
|
0
|
0
|
0
|
127
|
127
|
498
|
498
|
664
|
664
|
664
|
664
|
664
|
664
|
73
|
728
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
36
|
37
|
34
|
84
|
149
|
144
|
133
|
312
|
145
|
118
|
203
|
408
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
0
|
6
|
24
|
92
|
116
|
110
|
290
|
95
|
112
|
97
|
82
|
111
|
|
| Other Assets |
0
|
0
|
0
|
0
|
127
|
127
|
498
|
498
|
664
|
664
|
664
|
664
|
664
|
664
|
73
|
728
|
|
| Total Assets |
316
N/A
|
295
-7%
|
331
+12%
|
777
+135%
|
1 005
+29%
|
1 018
+1%
|
2 188
+115%
|
2 420
+11%
|
3 670
+52%
|
5 073
+38%
|
5 257
+4%
|
5 159
-2%
|
7 622
+48%
|
8 033
+5%
|
7 829
-3%
|
8 401
+7%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
19
|
9
|
9
|
8
|
13
|
12
|
106
|
86
|
158
|
195
|
172
|
219
|
227
|
303
|
126
|
358
|
|
| Accrued Liabilities |
7
|
7
|
6
|
8
|
18
|
18
|
35
|
55
|
91
|
80
|
91
|
86
|
99
|
127
|
96
|
114
|
|
| Short-Term Debt |
2
|
0
|
0
|
0
|
2
|
1
|
24
|
2
|
76
|
178
|
336
|
287
|
50
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
62
|
97
|
55
|
2
|
25
|
1
|
5
|
|
| Other Current Liabilities |
24
|
9
|
9
|
5
|
117
|
56
|
79
|
107
|
370
|
293
|
261
|
225
|
252
|
250
|
234
|
274
|
|
| Total Current Liabilities |
52
|
52
|
24
|
22
|
150
|
87
|
244
|
250
|
716
|
807
|
957
|
872
|
631
|
705
|
456
|
750
|
|
| Long-Term Debt |
97
|
40
|
40
|
0
|
0
|
0
|
22
|
22
|
450
|
450
|
269
|
55
|
33
|
10
|
24
|
7
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
4
|
3
|
9
|
9
|
8
|
7
|
7
|
7
|
6
|
6
|
5
|
136
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
55
|
66
|
33
|
39
|
59
|
66
|
77
|
85
|
91
|
99
|
1
|
1
|
|
| Other Liabilities |
3
|
6
|
5
|
4
|
4
|
4
|
5
|
7
|
11
|
38
|
36
|
32
|
31
|
27
|
24
|
20
|
|
| Total Liabilities |
152
N/A
|
98
-36%
|
69
-30%
|
26
-62%
|
212
+723%
|
159
-25%
|
313
+97%
|
326
+4%
|
1 244
+281%
|
1 369
+10%
|
1 345
-2%
|
1 051
-22%
|
793
-25%
|
848
+7%
|
509
-40%
|
914
+80%
|
|
| Equity | |||||||||||||||||
| Common Stock |
57
|
57
|
57
|
76
|
76
|
76
|
267
|
267
|
401
|
433
|
433
|
433
|
512
|
504
|
504
|
504
|
|
| Retained Earnings |
46
|
79
|
145
|
201
|
245
|
311
|
418
|
636
|
966
|
1 370
|
1 732
|
1 928
|
2 259
|
2 616
|
2 753
|
2 918
|
|
| Additional Paid In Capital |
61
|
61
|
61
|
475
|
471
|
471
|
1 190
|
1 190
|
1 059
|
1 947
|
1 947
|
1 947
|
4 258
|
4 065
|
4 063
|
4 063
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
200
|
200
|
200
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Total Equity |
165
N/A
|
197
+20%
|
263
+33%
|
752
+186%
|
792
+5%
|
858
+8%
|
1 875
+118%
|
2 093
+12%
|
2 426
+16%
|
3 705
+53%
|
3 912
+6%
|
4 108
+5%
|
6 829
+66%
|
7 186
+5%
|
7 320
+2%
|
7 487
+2%
|
|
| Total Liabilities & Equity |
316
N/A
|
295
-7%
|
331
+12%
|
777
+135%
|
1 005
+29%
|
1 018
+1%
|
2 188
+115%
|
2 420
+11%
|
3 670
+52%
|
5 073
+38%
|
5 257
+4%
|
5 159
-2%
|
7 622
+48%
|
8 033
+5%
|
7 829
-3%
|
8 401
+7%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
341
|
341
|
341
|
341
|
341
|
341
|
401
|
401
|
401
|
433
|
433
|
433
|
512
|
504
|
504
|
504
|
|