Shanghai Baolijia Chemical Co Ltd
SZSE:301037
Balance Sheet
Balance Sheet Decomposition
Shanghai Baolijia Chemical Co Ltd
Shanghai Baolijia Chemical Co Ltd
Balance Sheet
Shanghai Baolijia Chemical Co Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2
|
20
|
43
|
163
|
175
|
221
|
84
|
|
| Cash |
0
|
0
|
0
|
163
|
175
|
221
|
84
|
|
| Cash Equivalents |
2
|
20
|
43
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
631
|
954
|
1 000
|
1 383
|
1 229
|
938
|
1 048
|
|
| Accounts Receivables |
319
|
525
|
638
|
786
|
709
|
576
|
628
|
|
| Other Receivables |
312
|
429
|
362
|
597
|
520
|
362
|
420
|
|
| Inventory |
94
|
102
|
114
|
199
|
138
|
193
|
134
|
|
| Other Current Assets |
150
|
133
|
211
|
226
|
189
|
87
|
159
|
|
| Total Current Assets |
877
|
1 208
|
1 367
|
1 971
|
1 731
|
1 438
|
1 425
|
|
| PP&E Net |
321
|
328
|
332
|
410
|
639
|
769
|
906
|
|
| PP&E Gross |
321
|
328
|
332
|
410
|
639
|
769
|
906
|
|
| Accumulated Depreciation |
134
|
169
|
205
|
233
|
273
|
320
|
314
|
|
| Intangible Assets |
54
|
53
|
69
|
67
|
98
|
129
|
112
|
|
| Long-Term Investments |
0
|
0
|
0
|
6
|
5
|
5
|
4
|
|
| Other Long-Term Assets |
9
|
12
|
16
|
15
|
45
|
77
|
55
|
|
| Total Assets |
1 260
N/A
|
1 600
+27%
|
1 783
+11%
|
2 468
+38%
|
2 518
+2%
|
2 419
-4%
|
2 502
+3%
|
|
| Liabilities | ||||||||
| Accounts Payable |
106
|
130
|
156
|
170
|
318
|
236
|
201
|
|
| Accrued Liabilities |
11
|
24
|
26
|
27
|
27
|
42
|
19
|
|
| Short-Term Debt |
702
|
929
|
1 041
|
1 301
|
1 151
|
1 112
|
1 409
|
|
| Current Portion of Long-Term Debt |
5
|
0
|
14
|
4
|
19
|
14
|
72
|
|
| Other Current Liabilities |
77
|
82
|
48
|
83
|
71
|
43
|
43
|
|
| Total Current Liabilities |
901
|
1 165
|
1 284
|
1 584
|
1 586
|
1 447
|
1 745
|
|
| Long-Term Debt |
22
|
18
|
0
|
57
|
101
|
162
|
103
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
5
|
3
|
|
| Minority Interest |
9
|
0
|
0
|
0
|
0
|
4
|
3
|
|
| Other Liabilities |
7
|
16
|
8
|
0
|
10
|
0
|
15
|
|
| Total Liabilities |
920
N/A
|
1 198
+30%
|
1 291
+8%
|
1 642
+27%
|
1 687
+3%
|
1 617
-4%
|
1 869
+16%
|
|
| Equity | ||||||||
| Common Stock |
68
|
68
|
68
|
90
|
100
|
100
|
140
|
|
| Retained Earnings |
164
|
236
|
326
|
376
|
368
|
338
|
189
|
|
| Additional Paid In Capital |
108
|
98
|
98
|
360
|
379
|
372
|
328
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
16
|
9
|
24
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
340
N/A
|
402
+18%
|
492
+22%
|
826
+68%
|
831
+1%
|
801
-4%
|
632
-21%
|
|
| Total Liabilities & Equity |
1 260
N/A
|
1 600
+27%
|
1 783
+11%
|
2 468
+38%
|
2 518
+2%
|
2 419
-4%
|
2 502
+3%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
99
|
99
|
99
|
99
|
139
|
138
|
140
|
|