Hanyu Group Joint Stock Co Ltd
SZSE:300403
Balance Sheet
Balance Sheet Decomposition
Hanyu Group Joint Stock Co Ltd
Hanyu Group Joint Stock Co Ltd
Balance Sheet
Hanyu Group Joint Stock 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 |
61
|
92
|
64
|
686
|
431
|
639
|
579
|
356
|
267
|
315
|
95
|
84
|
134
|
120
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
84
|
134
|
120
|
|
| Cash Equivalents |
61
|
92
|
64
|
686
|
431
|
638
|
579
|
356
|
267
|
315
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
2
|
0
|
0
|
0
|
6
|
0
|
0
|
1
|
9
|
1
|
32
|
124
|
33
|
90
|
|
| Total Receivables |
105
|
113
|
152
|
160
|
172
|
196
|
212
|
304
|
256
|
412
|
456
|
458
|
463
|
541
|
|
| Accounts Receivables |
86
|
102
|
138
|
147
|
154
|
155
|
151
|
185
|
198
|
231
|
267
|
282
|
290
|
342
|
|
| Other Receivables |
20
|
11
|
14
|
13
|
19
|
41
|
62
|
120
|
59
|
182
|
189
|
177
|
173
|
199
|
|
| Inventory |
52
|
57
|
75
|
94
|
102
|
110
|
134
|
168
|
168
|
221
|
284
|
262
|
237
|
248
|
|
| Other Current Assets |
10
|
11
|
21
|
13
|
258
|
64
|
117
|
5
|
9
|
25
|
12
|
12
|
5
|
9
|
|
| Total Current Assets |
230
|
273
|
312
|
953
|
970
|
1 009
|
1 042
|
835
|
709
|
975
|
880
|
941
|
871
|
1 009
|
|
| PP&E Net |
56
|
113
|
158
|
202
|
249
|
317
|
445
|
612
|
745
|
840
|
964
|
462
|
454
|
956
|
|
| PP&E Gross |
56
|
113
|
158
|
202
|
249
|
317
|
445
|
612
|
745
|
840
|
964
|
462
|
454
|
956
|
|
| Accumulated Depreciation |
20
|
27
|
36
|
49
|
67
|
88
|
111
|
135
|
162
|
192
|
220
|
246
|
267
|
383
|
|
| Intangible Assets |
40
|
40
|
75
|
74
|
108
|
106
|
104
|
106
|
118
|
114
|
98
|
31
|
29
|
88
|
|
| Goodwill |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
30
|
41
|
47
|
50
|
176
|
243
|
764
|
965
|
349
|
|
| Other Long-Term Assets |
1
|
2
|
3
|
10
|
29
|
26
|
31
|
33
|
30
|
42
|
46
|
52
|
49
|
56
|
|
| Other Assets |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
327
N/A
|
427
+31%
|
548
+28%
|
1 240
+126%
|
1 357
+9%
|
1 487
+10%
|
1 663
+12%
|
1 633
-2%
|
1 652
+1%
|
2 146
+30%
|
2 231
+4%
|
2 249
+1%
|
2 368
+5%
|
2 458
+4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
33
|
56
|
72
|
49
|
56
|
67
|
91
|
130
|
123
|
171
|
208
|
271
|
277
|
307
|
|
| Accrued Liabilities |
8
|
3
|
10
|
16
|
22
|
24
|
23
|
16
|
19
|
29
|
27
|
26
|
26
|
23
|
|
| Short-Term Debt |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
63
|
340
|
251
|
50
|
53
|
66
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
5
|
|
| Other Current Liabilities |
9
|
8
|
11
|
17
|
22
|
32
|
47
|
55
|
43
|
72
|
39
|
27
|
36
|
29
|
|
| Total Current Liabilities |
71
|
67
|
93
|
82
|
112
|
123
|
161
|
272
|
248
|
612
|
527
|
377
|
393
|
431
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
7
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
9
|
14
|
19
|
12
|
11
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
1
|
2
|
8
|
6
|
5
|
5
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
13
|
15
|
15
|
23
|
23
|
22
|
21
|
18
|
16
|
13
|
10
|
7
|
7
|
|
| Total Liabilities |
72
N/A
|
80
+11%
|
107
+35%
|
98
-8%
|
134
+36%
|
147
+10%
|
191
+30%
|
302
+58%
|
278
-8%
|
642
+131%
|
558
-13%
|
413
-26%
|
413
0%
|
448
+9%
|
|
| Equity | |||||||||||||||
| Common Stock |
100
|
100
|
100
|
134
|
134
|
134
|
335
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
|
| Retained Earnings |
78
|
170
|
263
|
365
|
445
|
563
|
690
|
549
|
592
|
712
|
845
|
1 001
|
1 088
|
1 093
|
|
| Additional Paid In Capital |
78
|
78
|
78
|
644
|
644
|
642
|
447
|
179
|
179
|
192
|
237
|
240
|
253
|
299
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
12
|
7
|
4
|
1
|
|
| Total Equity |
256
N/A
|
348
+36%
|
441
+27%
|
1 142
+159%
|
1 223
+7%
|
1 340
+10%
|
1 472
+10%
|
1 331
-10%
|
1 374
+3%
|
1 505
+9%
|
1 673
+11%
|
1 837
+10%
|
1 955
+6%
|
2 009
+3%
|
|
| Total Liabilities & Equity |
327
N/A
|
427
+31%
|
548
+28%
|
1 240
+126%
|
1 357
+9%
|
1 487
+10%
|
1 663
+12%
|
1 633
-2%
|
1 652
+1%
|
2 146
+30%
|
2 231
+4%
|
2 249
+1%
|
2 368
+5%
|
2 458
+4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
450
|
450
|
450
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
603
|
|