Shenzhen Ecobeauty Co., Ltd.
SZSE:000010.SZ
4.06 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 26.448 | 23.166 | 29.328 | 66.595 | 89.192 | 86.676 | 408.406 | 557.151 | 1,264.114 | 388.436 | 461.885 | 14.5 | 10.138 | 19.001 | 24.529 | 5.799 | 13.191 | 10.351 | 32.016 | 177.111 | 198.53 | 116.552 | 36.815 | 45.099 | 30.986 | 55.103 | 26.299 | 31.765 | 13.613 | 2.429 | 2.746 | 8.025 |
Short Term Investments
| -21.029 | 334.998 | -28.935 | -36.495 | -46.158 | -138.008 | -99.098 | 0 | -763.631 | 0 | 0 | 0 | 2.809 | 4.676 | 15.469 | 11.435 | 0.62 | 0 | 0.04 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 15.31 | 0 | 1.465 | 0 | 0 |
Cash and Short Term Investments
| 26.448 | 23.166 | 29.328 | 66.595 | 89.192 | 86.676 | 408.406 | 557.151 | 1,264.114 | 388.436 | 461.885 | 14.5 | 12.948 | 23.677 | 39.998 | 17.233 | 13.811 | 10.351 | 32.056 | 177.111 | 198.53 | 146.552 | 36.815 | 45.099 | 30.986 | 55.103 | 26.299 | 47.075 | 13.613 | 3.894 | 2.746 | 8.025 |
Net Receivables
| 2,072.242 | 2,427.293 | 3,394.397 | 2,486.229 | 1,821.111 | 1,201.183 | 380.926 | 493.683 | 562.953 | 231.223 | 213.882 | 103.835 | 109.425 | 72.73 | 78.029 | 84.226 | 79.644 | 184.599 | 117.323 | 299.738 | 373.36 | 246.177 | 183.143 | 27.273 | 8.669 | 14.819 | 18.854 | 13.99 | 11.382 | 7.519 | 93.252 | 44.282 |
Inventory
| 96.039 | 113.171 | 175.363 | 204.032 | 1,526.217 | 1,233.711 | 1,887.876 | 1,799.717 | 1,437.506 | 137.263 | 283.863 | 72.531 | 68.933 | 68.669 | 71.233 | 56.935 | 31.016 | 46.131 | 42.267 | 111.455 | 87.822 | 86.311 | 53.925 | 61.821 | 47.236 | 27.851 | 15.237 | 12.2 | 12.423 | 11.966 | 8.13 | 6.105 |
Other Current Assets
| 95.518 | 199.108 | 90.669 | 90.762 | 135.832 | 96.979 | 141.737 | 180.505 | 178.985 | -60.972 | 0.167 | -4.646 | -11.685 | 0.155 | -5.836 | -4.642 | 0.017 | -67.839 | 2 | 4.012 | 3.896 | -47.975 | -77.081 | 125.864 | 146.884 | 114.033 | 76.567 | 77.591 | 75.798 | 62.574 | -36.334 | -19.142 |
Total Current Assets
| 2,290.247 | 2,762.738 | 3,689.758 | 2,847.618 | 3,572.352 | 2,618.549 | 2,818.945 | 3,031.056 | 3,443.558 | 695.949 | 959.797 | 186.22 | 179.621 | 165.231 | 183.424 | 153.753 | 124.488 | 173.242 | 193.646 | 592.316 | 663.609 | 431.066 | 196.802 | 260.057 | 233.775 | 211.805 | 136.957 | 150.856 | 113.216 | 85.954 | 67.794 | 39.271 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17.587 | 25.164 | 32.884 | 22.824 | 44.092 | 71.03 | 62.794 | 69.76 | 67.914 | 48.11 | 47.173 | 35.834 | 39.102 | 33.91 | 34.08 | 33.664 | 38.882 | 39.221 | 44.486 | 190.042 | 143.669 | 125.549 | 25.646 | 51.459 | 53.297 | 67.304 | 165.534 | 117.191 | 92.794 | 34.633 | 29.385 | 18.066 |
Goodwill
| 72.602 | 82.669 | 203.02 | 203.02 | 203.02 | 203.02 | 0 | 698.326 | 813.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.959 | 2.071 | 2.183 | 1.865 | 8.374 | 9.98 | 11.697 | 12.072 | 12.235 | 5.087 | 7.868 | 7.078 | 7.257 | 5.721 | 5.89 | 6.078 | 3.119 | 3.075 | 9.77 | 26.038 | 27.15 | 28.111 | 7.101 | 16.794 | 17.111 | 9.987 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 74.56 | 84.74 | 205.203 | 204.885 | 211.394 | 213 | 11.697 | 710.398 | 825.561 | 5.087 | 7.868 | 7.078 | 7.257 | 5.721 | 5.89 | 6.078 | 7.326 | 3.075 | 9.77 | 26.038 | 27.15 | 28.111 | 7.101 | 16.794 | 17.111 | 9.987 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 356.027 | 0 | 362.435 | 373.995 | 378.608 | 259.008 | 109.206 | 917.188 | 769.756 | 0 | 4.5 | 4.5 | 2.582 | -3.765 | -14.558 | -10.523 | 106.392 | 0 | 105.511 | 0 | 0 | 35.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 61.053 | 61.901 | 60.116 | 38.013 | 52.215 | 46.671 | 37.491 | 33.605 | 30.539 | 4.546 | 4.049 | 2.872 | 2.247 | 1.572 | 1.475 | 0.657 | 0.234 | 0 | 0 | 3.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 338.332 | 688.135 | 237.096 | 54.396 | 33 | 65.02 | 65.02 | 91.28 | 24.855 | 50.527 | 4.404 | 3.276 | 7.101 | 9.532 | 21.545 | 18.476 | 8.628 | 28.481 | 0.04 | 50.054 | 32.353 | 30.101 | 64.685 | 23.472 | 53.994 | 73.172 | 36.881 | 15.664 | 12.33 | 5.541 | 12.134 | 2.12 |
Total Non-Current Assets
| 847.56 | 859.94 | 897.733 | 694.112 | 719.308 | 654.729 | 286.208 | 1,822.232 | 1,718.625 | 108.269 | 67.993 | 53.56 | 58.29 | 46.971 | 48.431 | 48.353 | 161.461 | 70.777 | 159.806 | 269.827 | 203.173 | 218.879 | 97.432 | 91.725 | 124.402 | 150.463 | 202.416 | 132.855 | 105.124 | 40.174 | 41.52 | 20.186 |
Total Assets
| 3,137.807 | 3,622.678 | 4,587.491 | 3,541.73 | 4,291.66 | 3,273.278 | 3,105.153 | 4,853.288 | 5,162.183 | 804.218 | 1,027.79 | 239.78 | 237.911 | 212.201 | 231.855 | 202.107 | 285.95 | 244.019 | 353.452 | 862.143 | 866.781 | 649.944 | 294.234 | 351.782 | 358.177 | 362.268 | 339.372 | 283.711 | 218.339 | 126.127 | 109.313 | 59.457 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 925.185 | 989.304 | 1,924.173 | 1,229.997 | 1,621.361 | 891.052 | 888.944 | 847.352 | 714.69 | 102.963 | 126.762 | 58.959 | 54.91 | 40.001 | 48.738 | 41.948 | 36.034 | 26.655 | 33.149 | 36.571 | 159.31 | 47.252 | 20.302 | 18.724 | 16.338 | 15.341 | 24.572 | 24.966 | 22.89 | 17.557 | 8.201 | 4.986 |
Short Term Debt
| 161.007 | 269.263 | 66.534 | 878.517 | 233.494 | 235.719 | 723.125 | 1,050.795 | 1,129.6 | 0 | 31.8 | 22.3 | 14.8 | 14.8 | 14.35 | 6 | 6 | 7.105 | 114.175 | 169 | 183.385 | 108.91 | 92.947 | 149.316 | 104.508 | 75.006 | 95.534 | 81.068 | 61.016 | 48.354 | 39.5 | 23.06 |
Tax Payables
| 54.815 | 48.098 | 97.154 | 60.71 | 86.84 | 44.066 | 5.751 | 38.285 | 94.215 | 7.998 | 43.778 | 25.813 | 26.157 | 21.212 | 18.169 | 17.766 | 19.414 | 19.099 | 12.688 | 7.942 | 4.351 | -5.953 | -10.916 | -5.853 | 1.38 | 9.867 | -0.367 | -0.445 | -11.14 | -8.238 | 1.149 | 0.017 |
Deferred Revenue
| 1,561.373 | 87.647 | 1,388.149 | 24.667 | 1,434.005 | 44.066 | 81.796 | 151.989 | 391.224 | 0 | 157.746 | 42.325 | 49.775 | 39.651 | 34.69 | 38.913 | 41.884 | 71.626 | 37.744 | 108.247 | 85.058 | 75.22 | -8.733 | 16.737 | 101.873 | 47.032 | 20.79 | 22.246 | 13.05 | -0 | 0 | 0 |
Other Current Liabilities
| 193.508 | 1,311.91 | 194.521 | 586.169 | 236.463 | 1,436.546 | 133.522 | 122.315 | 16.679 | 94.587 | 49.564 | 20.779 | 24.205 | 28.556 | 43.601 | 38.5 | 24.585 | 51.763 | 94.327 | 96.236 | 23.481 | 35.695 | 24.059 | 2.008 | 3.562 | 3.026 | 3.31 | 3.324 | 2.525 | -3.371 | 2.648 | 9.933 |
Total Current Liabilities
| 2,841.073 | 2,658.124 | 3,573.376 | 2,719.35 | 3,525.323 | 2,607.383 | 1,827.387 | 2,172.452 | 2,252.193 | 197.55 | 365.872 | 144.363 | 143.689 | 123.008 | 141.378 | 125.361 | 108.504 | 157.149 | 279.395 | 410.054 | 451.235 | 267.076 | 128.575 | 186.785 | 226.281 | 140.405 | 144.205 | 131.605 | 99.481 | 62.54 | 50.35 | 37.98 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 42.722 | 45.408 | 149.492 | 15.762 | 0 | 62 | 75 | 456 | 726.297 | 54 | 0 | 0 | 0 | 0 | 0 | 0.254 | 0.613 | 0.274 | 0.274 | 30.175 | 31.727 | 32.985 | 0 | 0 | 0 | 0 | 24.9 | 24.9 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | -15.762 | 0 | -62 | 10.375 | 0 | 0 | -53.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.361 | 4.752 | 5.145 | 5.537 | 12.607 | 13.084 | 6.853 | 7.097 | 7.491 | 0.344 | 0.197 | 0.042 | 0 | 0.205 | 1.584 | 0 | 15.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.373 | 17.969 | 1.08 | 0.569 | 0 | 62 | 5.94 | 8.138 | 5.9 | 54 | 2.036 | 0 | 0.8 | 3.56 | 5.113 | 5.009 | 27.141 | 0.153 | 0 | 75.863 | 38.946 | 39.696 | 22.098 | -1.95 | 0 | 0 | 28.451 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 47.456 | 68.129 | 155.716 | 6.106 | 12.607 | 75.084 | 98.168 | 471.235 | 739.687 | 55.078 | 2.232 | 0.042 | 0.8 | 3.765 | 6.697 | 5.263 | 43.756 | 0.427 | 0.274 | 106.038 | 70.672 | 72.68 | 22.098 | -1.95 | 0 | 0 | 53.351 | 24.9 | 0 | 0 | 0 | 0 |
Total Liabilities
| 2,888.529 | 2,726.253 | 3,729.092 | 2,725.456 | 3,537.93 | 2,682.468 | 1,925.555 | 2,643.687 | 2,991.881 | 252.628 | 368.105 | 144.405 | 144.489 | 126.773 | 148.075 | 130.624 | 152.259 | 157.575 | 279.668 | 516.092 | 521.907 | 339.757 | 128.575 | 184.835 | 226.281 | 140.405 | 197.555 | 156.505 | 99.481 | 62.54 | 50.35 | 37.98 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,149.652 | 1,058.692 | 819.855 | 819.855 | 819.855 | 819.855 | 819.855 | 819.855 | 819.855 | 588.07 | 588.07 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 147.017 | 73.509 | 58.651 | 58.651 | 52.367 | 32.729 | 22.518 | 4.657 |
Retained Earnings
| -2,828.211 | -2,329.327 | -1,793.537 | -1,817.667 | -1,857.507 | -1,904.484 | -1,172.984 | -124.03 | -163.907 | -184.878 | -110.324 | -119.511 | -120.581 | -125.596 | -124.553 | -131.945 | -147.76 | -106.448 | -96.652 | -15.361 | -0.363 | -7.394 | -19.537 | -18.121 | -62.366 | 30.998 | 12.284 | 1.831 | 1.784 | 5.031 | 5.629 | 2.4 |
Accumulated Other Comprehensive Income/Loss
| 154.014 | 125.248 | 124.482 | 122.939 | 117.221 | 137.574 | 141.051 | 140.847 | 140.484 | 2.448 | 2.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,759.566 | 1,851.064 | 1,366.391 | 1,366.391 | 1,366.391 | 1,366.391 | 1,366.391 | 1,366.391 | 1,366.391 | 140.634 | 140.634 | 28.581 | 25.706 | 24.975 | 24.792 | 23.721 | 111.615 | 23.721 | 8.454 | 23.657 | 23.22 | 23.22 | 23.22 | 25.169 | 37.022 | 117.356 | 56.841 | 54.228 | 51.694 | 25.826 | 30.817 | 14.42 |
Total Shareholders Equity
| 235.022 | 705.677 | 517.191 | 491.517 | 445.96 | 419.335 | 1,154.313 | 2,203.063 | 2,162.823 | 546.274 | 620.451 | 56.088 | 52.143 | 46.397 | 47.257 | 38.793 | 110.872 | 64.29 | 58.82 | 155.313 | 169.874 | 162.843 | 150.7 | 154.066 | 121.673 | 221.863 | 127.776 | 114.71 | 105.845 | 63.587 | 58.964 | 21.477 |
Total Equity
| 249.278 | 896.425 | 858.398 | 816.274 | 753.73 | 590.811 | 1,179.598 | 2,209.6 | 2,170.302 | 551.591 | 659.685 | 95.375 | 93.422 | 85.428 | 83.78 | 71.482 | 133.691 | 86.444 | 73.784 | 346.051 | 344.874 | 310.188 | 165.659 | 166.947 | 131.896 | 221.863 | 141.817 | 127.206 | 118.858 | 63.587 | 58.964 | 21.477 |
Total Liabilities & Shareholders Equity
| 3,137.807 | 3,622.678 | 4,587.491 | 3,541.73 | 4,291.66 | 3,273.278 | 3,105.153 | 4,853.288 | 5,162.183 | 804.218 | 1,027.79 | 239.78 | 237.911 | 212.201 | 231.855 | 202.107 | 285.95 | 244.019 | 353.452 | 862.143 | 866.781 | 649.944 | 294.234 | 351.782 | 358.177 | 362.268 | 339.372 | 283.711 | 218.339 | 126.127 | 109.313 | 59.457 |