Kunshan Asia Aroma Corp Ltd
SZSE:301220
Balance Sheet
Balance Sheet Decomposition
Kunshan Asia Aroma Corp Ltd
Kunshan Asia Aroma Corp Ltd
Balance Sheet
Kunshan Asia Aroma Corp Ltd
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
104
|
53
|
66
|
124
|
305
|
201
|
|
| Cash |
104
|
53
|
66
|
124
|
305
|
201
|
|
| Short-Term Investments |
0
|
0
|
0
|
479
|
141
|
30
|
|
| Total Receivables |
145
|
201
|
211
|
206
|
206
|
281
|
|
| Accounts Receivables |
127
|
165
|
192
|
192
|
186
|
239
|
|
| Other Receivables |
19
|
36
|
19
|
15
|
20
|
42
|
|
| Inventory |
253
|
287
|
309
|
418
|
448
|
465
|
|
| Other Current Assets |
14
|
10
|
18
|
7
|
27
|
24
|
|
| Total Current Assets |
516
|
550
|
604
|
1 234
|
1 127
|
1 001
|
|
| PP&E Net |
270
|
339
|
354
|
369
|
560
|
928
|
|
| PP&E Gross |
270
|
339
|
354
|
369
|
560
|
928
|
|
| Accumulated Depreciation |
26
|
43
|
72
|
103
|
141
|
180
|
|
| Intangible Assets |
36
|
41
|
40
|
44
|
43
|
49
|
|
| Goodwill |
7
|
7
|
7
|
6
|
6
|
6
|
|
| Long-Term Investments |
32
|
32
|
32
|
45
|
59
|
59
|
|
| Other Long-Term Assets |
16
|
22
|
27
|
27
|
44
|
60
|
|
| Other Assets |
7
|
7
|
7
|
6
|
6
|
6
|
|
| Total Assets |
876
N/A
|
990
+13%
|
1 064
+7%
|
1 727
+62%
|
1 839
+7%
|
2 105
+14%
|
|
| Liabilities | |||||||
| Accounts Payable |
102
|
117
|
86
|
91
|
88
|
122
|
|
| Accrued Liabilities |
5
|
6
|
7
|
8
|
9
|
14
|
|
| Short-Term Debt |
131
|
156
|
176
|
70
|
126
|
225
|
|
| Current Portion of Long-Term Debt |
17
|
10
|
10
|
1
|
1
|
0
|
|
| Other Current Liabilities |
4
|
6
|
9
|
8
|
16
|
14
|
|
| Total Current Liabilities |
258
|
295
|
289
|
177
|
239
|
375
|
|
| Long-Term Debt |
34
|
35
|
25
|
0
|
20
|
85
|
|
| Deferred Income Tax |
4
|
4
|
4
|
2
|
0
|
2
|
|
| Minority Interest |
2
|
1
|
0
|
1
|
1
|
11
|
|
| Other Liabilities |
4
|
3
|
3
|
3
|
3
|
3
|
|
| Total Liabilities |
301
N/A
|
338
+12%
|
321
-5%
|
182
-43%
|
261
+43%
|
475
+82%
|
|
| Equity | |||||||
| Common Stock |
61
|
61
|
61
|
81
|
81
|
81
|
|
| Retained Earnings |
196
|
274
|
366
|
498
|
554
|
593
|
|
| Additional Paid In Capital |
296
|
296
|
296
|
944
|
949
|
947
|
|
| Unrealized Security Profit/Loss |
23
|
23
|
23
|
23
|
25
|
25
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
30
|
30
|
|
| Other Equity |
1
|
2
|
2
|
0
|
0
|
13
|
|
| Total Equity |
575
N/A
|
652
+14%
|
743
+14%
|
1 545
+108%
|
1 579
+2%
|
1 629
+3%
|
|
| Total Liabilities & Equity |
876
N/A
|
990
+13%
|
1 064
+7%
|
1 727
+62%
|
1 839
+7%
|
2 105
+14%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
113
|
113
|
113
|
113
|
112
|
112
|
|