Hualan Group Co Ltd
SZSE:301027
Balance Sheet
Balance Sheet Decomposition
Hualan Group Co Ltd
Hualan Group Co Ltd
Balance Sheet
Hualan Group Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
316
|
451
|
553
|
855
|
665
|
494
|
492
|
|
| Cash |
316
|
0
|
553
|
855
|
662
|
494
|
492
|
|
| Cash Equivalents |
0
|
451
|
0
|
0
|
3
|
0
|
0
|
|
| Short-Term Investments |
49
|
3
|
0
|
1
|
0
|
150
|
110
|
|
| Total Receivables |
460
|
397
|
453
|
685
|
827
|
881
|
886
|
|
| Accounts Receivables |
336
|
355
|
408
|
657
|
805
|
854
|
836
|
|
| Other Receivables |
124
|
43
|
45
|
28
|
22
|
28
|
50
|
|
| Other Current Assets |
17
|
8
|
93
|
58
|
120
|
31
|
30
|
|
| Total Current Assets |
841
|
859
|
1 100
|
1 598
|
1 613
|
1 556
|
1 519
|
|
| PP&E Net |
92
|
85
|
79
|
35
|
61
|
176
|
456
|
|
| PP&E Gross |
92
|
85
|
79
|
35
|
61
|
176
|
456
|
|
| Accumulated Depreciation |
90
|
99
|
104
|
82
|
93
|
100
|
114
|
|
| Intangible Assets |
29
|
28
|
32
|
29
|
27
|
27
|
23
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Long-Term Investments |
31
|
32
|
33
|
92
|
88
|
84
|
76
|
|
| Other Long-Term Assets |
25
|
22
|
24
|
37
|
69
|
124
|
139
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Assets |
1 017
N/A
|
1 027
+1%
|
1 267
+23%
|
1 792
+41%
|
1 859
+4%
|
1 969
+6%
|
2 213
+12%
|
|
| Liabilities | ||||||||
| Accounts Payable |
32
|
38
|
45
|
49
|
56
|
87
|
170
|
|
| Accrued Liabilities |
293
|
319
|
365
|
426
|
443
|
450
|
463
|
|
| Short-Term Debt |
95
|
139
|
158
|
162
|
103
|
152
|
124
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
8
|
9
|
17
|
29
|
|
| Other Current Liabilities |
198
|
208
|
257
|
208
|
248
|
191
|
190
|
|
| Total Current Liabilities |
618
|
705
|
825
|
853
|
860
|
897
|
975
|
|
| Long-Term Debt |
0
|
0
|
0
|
7
|
29
|
85
|
272
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
3
|
4
|
3
|
|
| Minority Interest |
8
|
9
|
10
|
4
|
11
|
21
|
21
|
|
| Other Liabilities |
14
|
11
|
9
|
9
|
5
|
1
|
0
|
|
| Total Liabilities |
640
N/A
|
725
+13%
|
845
+16%
|
872
+3%
|
907
+4%
|
1 006
+11%
|
1 270
+26%
|
|
| Equity | ||||||||
| Common Stock |
103
|
110
|
110
|
147
|
147
|
148
|
148
|
|
| Retained Earnings |
272
|
133
|
255
|
382
|
414
|
428
|
414
|
|
| Additional Paid In Capital |
2
|
58
|
58
|
390
|
391
|
395
|
387
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
10
|
7
|
|
| Total Equity |
377
N/A
|
301
-20%
|
423
+40%
|
920
+118%
|
952
+3%
|
962
+1%
|
943
-2%
|
|
| Total Liabilities & Equity |
1 017
N/A
|
1 027
+1%
|
1 267
+23%
|
1 792
+41%
|
1 859
+4%
|
1 969
+6%
|
2 213
+12%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
147
|
147
|
147
|
147
|
147
|
147
|
147
|
|