CMIC Ocean En-Tech Holding Co., Ltd.
CMIC Ocean En-Tech Holding Co., Ltd., an investment holding company, engages in the design, manufacture, installation, and commissioning of capital equipment and packages on land and offshore rigs worldwide. It operates through three segments: Capital Eq…
Oil & Gas Equipment & Services
HK, Kwai Chung [HQ]
Balance Sheet
15 Sheets · Starting from 2009In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 223.00 | 256.00 | 265.00 | 311.00 | 354.00 | 493.00 | 569.00 | 412.00 | 314.00 | 280.00 | 356.00 | 229.00 | 229.00 | 278.00 | 326.00 | |
|
Current
|
132.00 | 162.00 | 171.00 | 216.00 | 258.00 | 390.00 | 454.00 | 326.00 | 241.00 | 228.00 | 258.00 | 157.00 | 153.00 | 239.00 | 244.00 | |
| Cash And Equivalents | 38.00 | 20.00 | 34.00 | 30.00 | 37.00 | 52.00 | 46.00 | 9.00 | 15.00 | 19.00 | 35.00 | 22.00 | 33.00 | 24.00 | 73.00 | |
| Assets | 223.00 | 256.00 | 265.00 | 311.00 | 354.00 | 493.00 | 569.00 | 412.00 | 314.00 | 280.00 | 356.00 | 229.00 | 229.00 | 278.00 | 326.00 | |
| Accounts Receivables (AR) | - - | - - | - - | - - | -35.00 | -111.00 | -69.00 | -22.00 | 40.00 | -1.00 | 3.00 | -9.00 | -2.00 | -41.00 | 11.00 | |
| Inventory | 26.00 | 33.00 | 39.00 | 48.00 | 47.00 | 50.00 | 58.00 | 39.00 | 29.00 | 145.00 | 149.00 | 23.00 | 33.00 | 36.00 | 39.00 | |
| Short Term Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Current Assets | 2.00 | 107.00 | 1.00 | 136.00 | 14.00 | 21.00 | 20.00 | 16.00 | 22.00 | 18.00 | 20.00 | 38.00 | 14.00 | 85.00 | 50.00 | |
|
Non Current
|
91.00 | 94.00 | 94.00 | 95.00 | 74.00 | 82.00 | 95.00 | 56.00 | 44.00 | 42.00 | 86.00 | 60.00 | 68.00 | 33.00 | 81.00 | |
| Property, Plant, Equipment (Net) | 23.00 | 32.00 | 36.00 | 38.00 | 36.00 | 45.00 | 61.00 | 50.00 | 41.00 | 40.00 | 42.00 | 18.00 | 24.00 | 20.00 | 53.00 | |
|
Intangible Assets
|
16.00 | 18.00 | 16.00 | 17.00 | 11.00 | 9.00 | 6.00 | 3.00 | 1.00 | - - | - - | - - | - - | 1.00 | 1.00 | |
| Goodwill | 24.00 | 23.00 | 23.00 | 24.00 | 25.00 | 24.00 | 22.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| Long Term Investments | 9.00 | - - | 2.00 | - - | 62.00 | 4.00 | 4.00 | 2.00 | 1.00 | 1.00 | 43.00 | 41.00 | 44.00 | 11.00 | 21.00 | |
| Other Non Current Assets | 3.00 | 6.00 | 4.00 | 2.00 | -11.00 | -11.00 | -12.00 | -13.00 | -13.00 | -2.00 | -1.00 | -2.00 | - - | -1.00 | 2.00 | |
| Liabilities | 83.00 | 90.00 | 91.00 | 126.00 | 150.00 | 268.00 | 350.00 | 316.00 | 300.00 | 252.00 | 235.00 | 94.00 | 81.00 | 109.00 | 150.00 | |
|
Current
|
76.00 | 83.00 | 85.00 | 122.00 | 142.00 | 230.00 | 312.00 | 275.00 | 286.00 | 245.00 | 228.00 | 93.00 | 79.00 | 108.00 | 128.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Short Term Debt | 22.00 | 14.00 | 20.00 | 28.00 | 29.00 | 27.00 | 28.00 | 8.00 | 47.00 | 10.00 | 6.00 | 23.00 | 18.00 | 14.00 | 29.00 | |
| Deferred Revenue | - - | - - | - - | - - | -29.00 | -27.00 | -28.00 | -8.00 | -47.00 | -10.00 | -6.00 | -23.00 | -18.00 | -14.00 | - - | |
| Tax Payable | 3.00 | 4.00 | 4.00 | 5.00 | 6.00 | 7.00 | 5.00 | 7.00 | 4.00 | 4.00 | 4.00 | 3.00 | 3.00 | 4.00 | 4.00 | |
| Other Current Liabilities | 5.00 | 25.00 | 5.00 | 46.00 | 58.00 | 46.00 | 65.00 | 49.00 | 42.00 | 56.00 | 53.00 | 60.00 | 50.00 | 64.00 | 64.00 | |
|
Non Current
|
7.00 | 6.00 | 6.00 | 4.00 | 7.00 | 37.00 | 38.00 | 41.00 | 14.00 | 7.00 | 4.00 | 1.00 | 2.00 | 1.00 | 22.00 | |
| Long Term Debt | 2.00 | 3.00 | 4.00 | 3.00 | 7.00 | 37.00 | 38.00 | 41.00 | 14.00 | 7.00 | 4.00 | 1.00 | 2.00 | 1.00 | 22.00 | |
| Leasing Obligations | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 3.00 | 24.00 | 20.00 | 16.00 | 51.00 | |
| Deferred Non Current Tax Liabilities | 4.00 | 3.00 | 1.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Non Current Liabilities | - - | - - | - - | - - | - - | - - | - - | - - | -14.00 | -7.00 | -4.00 | - - | - - | - - | - - | |
| Equity | 140.00 | 166.00 | 173.00 | 185.00 | 204.00 | 225.00 | 218.00 | 96.00 | 13.00 | 28.00 | 120.00 | 135.00 | 148.00 | 169.00 | 175.00 | |
| Stockholders' Equity | 140.00 | 160.00 | 166.00 | 177.00 | 196.00 | 221.00 | 216.00 | 95.00 | 13.00 | 28.00 | 121.00 | 135.00 | 148.00 | 169.00 | 175.00 | |
| Retained Earnings | - - | 23.00 | - - | 33.00 | 52.00 | 72.00 | 74.00 | -39.00 | -120.00 | -159.00 | -150.00 | -139.00 | -130.00 | -105.00 | -111.00 | |
| Common Stock | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 | 9.00 | 9.00 | 9.00 | 9.00 | 18.00 | 39.00 | 41.00 | 41.00 | 41.00 | 41.00 | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 24.00 | 26.00 | 21.00 | 27.00 | 23.00 | |
| Profit | -10.00 | 13.00 | 3.00 | 7.00 | 14.00 | 20.00 | 2.00 | -110.00 | -82.00 | -41.00 | 9.00 | 10.00 | 9.00 | 25.00 | 9.00 | |
| Dividends | - - | - - | - - | - - | - - | - - | -26.00 | - - | - - | - - | - - | - - | - - | - - | -4.00 | |
| Minority Interest | - - | 6.00 | 6.00 | 7.00 | 7.00 | 3.00 | 2.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Stockholders' Equity | 135.00 | 134.00 | 168.00 | 149.00 | 135.00 | 140.00 | 132.00 | 126.00 | 125.00 | 169.00 | 232.00 | 233.00 | 238.00 | 232.00 | 244.00 | |
| Loss Other Compr. Income | -4.00 | -6.00 | -9.00 | -13.00 | - - | - - | - - | - - | - - | - - | -24.00 | -26.00 | -21.00 | -27.00 | -23.00 |