BeiJing Certificate Authority Co Ltd
SZSE:300579
Balance Sheet
Balance Sheet Decomposition
BeiJing Certificate Authority Co Ltd
BeiJing Certificate Authority Co Ltd
Balance Sheet
BeiJing Certificate Authority Co Ltd
| 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 |
151
|
209
|
232
|
485
|
466
|
676
|
643
|
701
|
434
|
365
|
384
|
337
|
|
| Cash |
139
|
193
|
0
|
0
|
0
|
0
|
0
|
0
|
434
|
365
|
384
|
337
|
|
| Cash Equivalents |
12
|
16
|
231
|
485
|
466
|
675
|
643
|
700
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
169
|
150
|
100
|
140
|
|
| Total Receivables |
89
|
102
|
128
|
157
|
167
|
202
|
296
|
362
|
419
|
558
|
513
|
562
|
|
| Accounts Receivables |
78
|
82
|
107
|
133
|
142
|
179
|
270
|
338
|
398
|
531
|
490
|
532
|
|
| Other Receivables |
12
|
20
|
22
|
25
|
25
|
23
|
26
|
24
|
21
|
27
|
23
|
30
|
|
| Inventory |
28
|
38
|
40
|
43
|
73
|
124
|
178
|
208
|
261
|
175
|
149
|
136
|
|
| Other Current Assets |
8
|
9
|
10
|
11
|
166
|
41
|
53
|
65
|
63
|
44
|
38
|
36
|
|
| Total Current Assets |
276
|
357
|
409
|
695
|
871
|
1 043
|
1 170
|
1 335
|
1 346
|
1 291
|
1 185
|
1 211
|
|
| PP&E Net |
14
|
15
|
17
|
20
|
17
|
22
|
84
|
92
|
196
|
190
|
186
|
176
|
|
| PP&E Gross |
0
|
0
|
17
|
20
|
17
|
22
|
84
|
92
|
196
|
190
|
186
|
176
|
|
| Accumulated Depreciation |
0
|
0
|
21
|
26
|
31
|
36
|
40
|
47
|
73
|
104
|
136
|
153
|
|
| Intangible Assets |
3
|
3
|
2
|
2
|
5
|
10
|
10
|
10
|
15
|
21
|
20
|
22
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
11
|
16
|
16
|
21
|
24
|
26
|
38
|
50
|
|
| Other Long-Term Assets |
13
|
15
|
18
|
23
|
27
|
34
|
37
|
35
|
35
|
51
|
81
|
84
|
|
| Total Assets |
306
N/A
|
389
+27%
|
447
+15%
|
741
+66%
|
931
+26%
|
1 125
+21%
|
1 317
+17%
|
1 493
+13%
|
1 616
+8%
|
1 579
-2%
|
1 511
-4%
|
1 543
+2%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
31
|
32
|
28
|
39
|
77
|
78
|
107
|
131
|
112
|
128
|
132
|
192
|
|
| Accrued Liabilities |
30
|
40
|
59
|
68
|
82
|
99
|
104
|
131
|
141
|
113
|
132
|
107
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
14
|
10
|
10
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
19
|
23
|
21
|
17
|
|
| Other Current Liabilities |
89
|
126
|
134
|
139
|
213
|
323
|
411
|
457
|
430
|
323
|
277
|
294
|
|
| Total Current Liabilities |
152
|
201
|
224
|
246
|
372
|
500
|
622
|
724
|
712
|
600
|
572
|
620
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
23
|
14
|
4
|
|
| Minority Interest |
0
|
0
|
2
|
1
|
0
|
0
|
2
|
5
|
8
|
9
|
10
|
8
|
|
| Other Liabilities |
10
|
13
|
13
|
11
|
14
|
13
|
13
|
10
|
5
|
8
|
11
|
7
|
|
| Total Liabilities |
162
N/A
|
214
+32%
|
238
+11%
|
256
+7%
|
386
+51%
|
513
+33%
|
638
+24%
|
738
+16%
|
762
+3%
|
641
-16%
|
607
-5%
|
640
+5%
|
|
| Equity | |||||||||||||
| Common Stock |
60
|
60
|
60
|
80
|
80
|
120
|
180
|
180
|
180
|
270
|
270
|
270
|
|
| Retained Earnings |
51
|
82
|
116
|
163
|
223
|
286
|
352
|
427
|
525
|
609
|
552
|
565
|
|
| Additional Paid In Capital |
34
|
34
|
34
|
242
|
242
|
207
|
147
|
148
|
148
|
59
|
81
|
69
|
|
| Total Equity |
144
N/A
|
175
+22%
|
209
+19%
|
485
+132%
|
545
+12%
|
612
+12%
|
680
+11%
|
755
+11%
|
853
+13%
|
938
+10%
|
904
-4%
|
904
+0%
|
|
| Total Liabilities & Equity |
306
N/A
|
389
+27%
|
447
+15%
|
741
+66%
|
931
+26%
|
1 125
+21%
|
1 317
+17%
|
1 493
+13%
|
1 616
+8%
|
1 579
-2%
|
1 511
-4%
|
1 543
+2%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
135
|
135
|
135
|
180
|
180
|
180
|
180
|
180
|
270
|
270
|
270
|
270
|
|