Guangdong PAK Corporation Co Ltd
SZSE:300625
Balance Sheet
Balance Sheet Decomposition
Guangdong PAK Corporation Co Ltd
Guangdong PAK Corporation Co Ltd
Balance Sheet
Guangdong PAK Corporation Co Ltd
| 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 |
111
|
162
|
223
|
337
|
251
|
449
|
462
|
495
|
406
|
306
|
477
|
|
| Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
495
|
406
|
306
|
477
|
|
| Cash Equivalents |
110
|
162
|
223
|
337
|
250
|
448
|
461
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
271
|
132
|
1 233
|
850
|
870
|
863
|
724
|
585
|
729
|
626
|
|
| Total Receivables |
284
|
220
|
290
|
390
|
556
|
680
|
873
|
676
|
875
|
832
|
656
|
|
| Accounts Receivables |
208
|
184
|
215
|
300
|
369
|
506
|
512
|
482
|
498
|
533
|
432
|
|
| Other Receivables |
75
|
36
|
74
|
90
|
187
|
174
|
361
|
194
|
377
|
299
|
223
|
|
| Inventory |
318
|
242
|
284
|
361
|
513
|
450
|
359
|
471
|
427
|
400
|
362
|
|
| Other Current Assets |
60
|
11
|
14
|
24
|
14
|
9
|
14
|
119
|
42
|
48
|
14
|
|
| Total Current Assets |
773
|
906
|
943
|
2 344
|
2 183
|
2 457
|
2 569
|
2 486
|
2 336
|
2 315
|
2 133
|
|
| PP&E Net |
307
|
303
|
318
|
400
|
409
|
445
|
504
|
659
|
626
|
701
|
643
|
|
| PP&E Gross |
0
|
303
|
318
|
400
|
409
|
445
|
504
|
659
|
626
|
701
|
643
|
|
| Accumulated Depreciation |
0
|
90
|
116
|
142
|
167
|
203
|
245
|
301
|
334
|
362
|
418
|
|
| Intangible Assets |
38
|
38
|
38
|
57
|
131
|
128
|
125
|
121
|
137
|
131
|
127
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
82
|
132
|
117
|
|
| Other Long-Term Assets |
10
|
15
|
12
|
15
|
37
|
36
|
40
|
85
|
97
|
107
|
126
|
|
| Total Assets |
1 128
N/A
|
1 261
+12%
|
1 312
+4%
|
2 817
+115%
|
2 761
-2%
|
3 067
+11%
|
3 239
+6%
|
3 353
+4%
|
3 282
-2%
|
3 389
+3%
|
3 147
-7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
349
|
339
|
383
|
419
|
516
|
485
|
478
|
490
|
308
|
299
|
251
|
|
| Accrued Liabilities |
41
|
39
|
36
|
40
|
48
|
57
|
78
|
78
|
73
|
71
|
63
|
|
| Short-Term Debt |
162
|
65
|
28
|
12
|
30
|
181
|
159
|
343
|
460
|
489
|
534
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
10
|
10
|
7
|
|
| Other Current Liabilities |
127
|
98
|
116
|
72
|
58
|
62
|
77
|
112
|
200
|
237
|
143
|
|
| Total Current Liabilities |
679
|
540
|
562
|
543
|
652
|
785
|
792
|
1 043
|
1 052
|
1 105
|
998
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
15
|
13
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
5
|
13
|
14
|
19
|
24
|
27
|
22
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
14
|
13
|
16
|
15
|
14
|
24
|
36
|
38
|
44
|
42
|
39
|
|
| Total Liabilities |
692
N/A
|
554
-20%
|
578
+4%
|
558
-3%
|
671
+20%
|
822
+22%
|
842
+2%
|
1 123
+33%
|
1 135
+1%
|
1 187
+5%
|
1 065
-10%
|
|
| Equity | ||||||||||||
| Common Stock |
53
|
210
|
210
|
280
|
280
|
280
|
280
|
280
|
280
|
279
|
279
|
|
| Retained Earnings |
297
|
479
|
515
|
771
|
601
|
812
|
963
|
796
|
698
|
735
|
616
|
|
| Additional Paid In Capital |
85
|
18
|
8
|
1 208
|
1 208
|
1 208
|
1 208
|
1 208
|
1 200
|
1 187
|
1 187
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
31
|
0
|
0
|
|
| Total Equity |
435
N/A
|
707
+62%
|
734
+4%
|
2 259
+208%
|
2 090
-8%
|
2 245
+7%
|
2 397
+7%
|
2 230
-7%
|
2 147
-4%
|
2 201
+3%
|
2 082
-5%
|
|
| Total Liabilities & Equity |
1 128
N/A
|
1 261
+12%
|
1 312
+4%
|
2 817
+115%
|
2 761
-2%
|
3 067
+11%
|
3 239
+6%
|
3 353
+4%
|
3 282
-2%
|
3 389
+3%
|
3 147
-7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
53
|
210
|
210
|
280
|
280
|
276
|
276
|
276
|
278
|
279
|
279
|
|