Shenzhen Universe Group Co., Ltd.
SZSE:000023.SZ
6.09 (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 | 1991 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 145.384 | 217.931 | 309.654 | 479.693 | 547.98 | 483.303 | 425.041 | 221.547 | 173.423 | 178.909 | 202.375 | 257.959 | 195.902 | 95.424 | 75.303 | 63.316 | 52.481 | 74.169 | 125.498 | 87.855 | 58.245 | 42.731 | 176.124 | 165.415 | 126.446 | 55.616 | 38.561 | 37.377 | 63.895 | 29.431 | 26.712 | 13.999 | 0 |
Short Term Investments
| -131.508 | -113.797 | -152.668 | -168.122 | -178.727 | -33.843 | -24.918 | 0 | 0 | 0 | 4 | 30 | 0.45 | 0.45 | 0 | 0.45 | 0.79 | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.188 | 0.254 | 0.281 | 1.207 | 0.301 | 0 |
Cash and Short Term Investments
| 145.384 | 217.931 | 309.654 | 479.693 | 547.98 | 483.303 | 425.041 | 221.547 | 173.423 | 178.909 | 202.375 | 257.959 | 195.902 | 95.424 | 75.303 | 63.316 | 52.481 | 74.169 | 125.498 | 87.855 | 58.255 | 42.741 | 176.144 | 165.435 | 126.466 | 55.636 | 38.581 | 37.565 | 64.149 | 29.712 | 27.919 | 14.3 | 0 |
Net Receivables
| 645.402 | 836.741 | 1,167.171 | 1,234.461 | 1,209.705 | 1,031.979 | 784.982 | 738.913 | 744.526 | 698.488 | 594.781 | 521.782 | 414.482 | 312.083 | 240.631 | 217.053 | 206.318 | 322.91 | 328.153 | 320.576 | 385.884 | 354.146 | 196.067 | 7.545 | 10.998 | 31.025 | 16.541 | 15.221 | 36.628 | 41.714 | 57.365 | 31.308 | 0 |
Inventory
| 126.304 | 118.674 | 128.944 | 225.226 | 321.119 | 524.399 | 500.52 | 394.18 | 478.242 | 425.987 | 380.018 | 243.89 | 170.312 | 211.02 | 393.639 | 331.15 | 200.176 | 112.399 | 142.938 | 23.457 | 5.155 | 4.397 | 118.891 | 162.454 | 171.225 | 119.379 | 93.689 | 79.186 | 57.259 | 19.782 | 19.321 | 72.402 | 0 |
Other Current Assets
| 13.895 | 7.043 | 10.641 | 13.306 | 46.017 | 44.129 | 30.363 | 11.189 | 9.673 | 6.536 | 1.799 | 0 | -12.531 | -12.526 | -8.505 | -8.329 | -10.889 | -7.697 | -9.697 | -49.843 | -98.306 | -97.153 | -28.048 | 193.057 | 153.67 | 176.138 | 136.458 | 95.386 | 73.364 | 72.757 | 33.166 | 21.714 | 0 |
Total Current Assets
| 930.986 | 1,180.389 | 1,616.409 | 1,952.687 | 2,124.82 | 2,083.81 | 1,740.907 | 1,365.828 | 1,405.863 | 1,309.92 | 1,182.973 | 1,053.631 | 768.163 | 606 | 701.068 | 603.19 | 448.086 | 501.781 | 586.891 | 382.045 | 350.988 | 304.131 | 463.054 | 528.491 | 462.359 | 382.178 | 285.269 | 227.357 | 231.401 | 163.965 | 137.771 | 139.725 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 93.77 | 121.181 | 186.849 | 147.124 | 176.193 | 165.582 | 151.095 | 107.666 | 122.176 | 126.312 | 124.559 | 128.567 | 259.854 | 265.885 | 308.744 | 304.881 | 310.989 | 338.214 | 315.539 | 328.07 | 335.481 | 323.455 | 278.106 | 145.409 | 147.199 | 156.284 | 171.137 | 156.328 | 177.596 | 123.181 | 86.35 | 35.315 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.053 | 1.053 | 1.053 | 1.053 | 1.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 11.071 | 11.919 | 1.562 | 2.483 | 3.234 | 4.129 | 5.015 | 7.521 | 8.61 | 9.7 | 10.712 | 8.822 | 8.842 | 9.571 | 5.482 | 5.868 | 6.254 | 6.388 | 15.663 | 7.72 | 4.074 | 8.049 | 23.909 | 24.007 | 15.263 | 15.84 | 15.419 | 2.095 | 0 | 13.589 | 0.5 | 0.5 | 0 |
Goodwill and Intangible Assets
| 11.071 | 11.919 | 1.562 | 2.483 | 3.234 | 4.129 | 5.015 | 7.521 | 8.61 | 9.7 | 11.765 | 9.875 | 9.895 | 10.624 | 6.535 | 5.868 | 6.254 | 6.388 | 15.663 | 7.72 | 4.074 | 8.049 | 23.909 | 24.007 | 15.263 | 15.84 | 15.419 | 2.095 | 0 | 13.589 | 0.5 | 0.5 | 0 |
Long Term Investments
| 135.041 | 117.902 | 282.973 | 172.959 | 182.731 | 34.568 | 25.643 | 7.091 | 6.694 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.873 | 85.922 | 92.298 | 117.458 | 115.913 | 121.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 53.096 | 39.655 | 52.371 | 40.44 | 20.831 | 18.438 | 24.67 | 22.609 | 20.979 | 19.119 | 15.989 | 15.946 | 40.047 | 40.504 | 40.355 | 35.313 | 24.959 | 0 | 0 | 0 | 0 | 0 | 0 | -82.145 | -97.828 | -103.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 4.484 | 43.241 | 24.642 | 12.388 | 11.595 | 13.966 | 4.29 | 3.25 | 1.543 | 8.952 | 9.628 | 10.575 | 15.613 | 15.508 | 18.519 | 25.205 | 8.906 | 38.045 | 17.52 | 35.491 | 6.044 | 5.677 | 2.783 | 95.335 | 94.77 | 117.936 | 108.788 | 108.265 | 102.191 | 77.955 | 72.368 | 12.415 | 0 |
Total Non-Current Assets
| 297.461 | 333.897 | 548.397 | 375.396 | 394.584 | 236.682 | 210.713 | 148.137 | 160.002 | 164.082 | 161.941 | 165.414 | 325.408 | 332.521 | 374.152 | 371.266 | 351.109 | 382.647 | 348.722 | 371.281 | 372.473 | 423.103 | 397.096 | 300.063 | 275.317 | 308.157 | 295.344 | 266.687 | 279.787 | 214.725 | 159.218 | 48.23 | 97.278 |
Total Assets
| 1,228.447 | 1,514.286 | 2,164.806 | 2,328.082 | 2,519.404 | 2,320.493 | 1,951.619 | 1,513.965 | 1,565.866 | 1,474.002 | 1,344.913 | 1,219.045 | 1,093.571 | 938.521 | 1,075.22 | 974.457 | 799.195 | 884.427 | 935.613 | 753.326 | 723.461 | 727.234 | 860.15 | 828.555 | 737.676 | 690.335 | 580.613 | 494.044 | 511.187 | 378.69 | 296.989 | 188.43 | 97.278 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 636.675 | 771.237 | 1,062.052 | 816.316 | 915.628 | 788.61 | 629.651 | 518.114 | 551.662 | 557.696 | 553.451 | 404.229 | 309.879 | 251.043 | 253.02 | 108.918 | 125.929 | 210.217 | 141.071 | 102.551 | 90.845 | 109.599 | 110.172 | 96.935 | 126.876 | 73.14 | 75.889 | 32.473 | 27.142 | 18.889 | 30.421 | 61.695 | 0 |
Short Term Debt
| 145.598 | 158.347 | 151.978 | 359.485 | 383.338 | 356.584 | 327.156 | 238.898 | 292.429 | 266.183 | 230.509 | 257.712 | 243.443 | 220.5 | 325.5 | 173.3 | 176.116 | 139.616 | 226.5 | 260 | 301 | 267.8 | 350.673 | 275.252 | 218.783 | 168.68 | 128.13 | 155.007 | 169.112 | 83.3 | 36 | 28.022 | 0 |
Tax Payables
| 94.325 | 69.341 | 76.228 | 80.921 | 60.92 | 60.07 | 49.594 | 44.05 | 51.708 | 41.571 | 35.025 | 33.712 | 31.367 | 18.526 | 10.651 | 25.567 | 26.227 | 25.231 | 22.215 | 21.659 | 20.9 | 18.198 | 34.732 | 19.742 | 18.477 | 15.188 | 13.494 | 8.17 | 8.493 | 6.39 | 2.788 | 5.872 | 0 |
Deferred Revenue
| 283.154 | 2.862 | 257.551 | 442.911 | 220.23 | 60.07 | 201.018 | 125.464 | 172.468 | 130.995 | 110.646 | 91.631 | 105.531 | 93.813 | 94.984 | 125.258 | 170.793 | 97.298 | 95.399 | 97.663 | 88.984 | 114.923 | 171.375 | 142.063 | 102.51 | 98.135 | 69.614 | 52.295 | 61.241 | 26.912 | 28.118 | 28.447 | 0 |
Other Current Liabilities
| -92.526 | 178.761 | -4.762 | 9.841 | 338.468 | 547.477 | 261.182 | 63.926 | 43.966 | 36.787 | -4.588 | -31.968 | -24.305 | 9.686 | 74.999 | 76.667 | -4.05 | 132.934 | 205.237 | -2.173 | -19.973 | -17.639 | -9.737 | 1.054 | -16.884 | -13.129 | -9.962 | -6.859 | -6.434 | 0.09 | -0.192 | 19.975 | 0 |
Total Current Liabilities
| 1,067.226 | 1,180.549 | 1,543.047 | 1,709.474 | 1,918.584 | 1,812.811 | 1,468.601 | 990.452 | 1,112.234 | 1,033.232 | 925.044 | 755.317 | 665.915 | 593.569 | 759.154 | 509.71 | 495.015 | 605.297 | 690.423 | 479.7 | 481.756 | 492.881 | 657.215 | 535.045 | 449.763 | 342.014 | 277.165 | 241.086 | 259.554 | 135.58 | 97.136 | 144.011 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 27.562 | 32.973 | 42.37 | 24.351 | 0.442 | 0.356 | 3.708 | 66.938 | 5.663 | 15.587 | 4.822 | 56.341 | 82.417 | 27.559 | 2.135 | 160.399 | 6.02 | 10.069 | 5.471 | 6.486 | 0 | 0 | 2.57 | 3.31 | 6.793 | 0.4 | 0.4 | 6.049 | 6.148 | 5.231 | 1.23 | 5.246 | 0 |
Deferred Revenue Non-Current
| 0.287 | 0.419 | 1.019 | 0.208 | 0.29 | 0.366 | 0.513 | 0.971 | 1.417 | 0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7.969 | 0 | 6.9 | -24.351 | 0 | -0.356 | -3.708 | -66.938 | -5.663 | -15.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 57.94 | 51.102 | 12.371 | 12.371 | 15.187 | 0.356 | 3.708 | 66.938 | 5.663 | 15.587 | 0 | -56.341 | 0 | 0 | 0 | 2.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.209 | 9.513 | 6.671 | 0 | 0 | 0 | 3.911 | 0 | 0 |
Total Non-Current Liabilities
| 93.758 | 84.494 | 62.66 | 12.579 | 15.919 | 0.721 | 4.22 | 67.909 | 7.08 | 16.207 | 4.822 | 56.341 | 82.417 | 27.559 | 2.135 | 162.775 | 6.02 | 10.069 | 5.471 | 6.486 | 0 | 0 | 2.57 | 3.31 | 10.002 | 9.913 | 7.071 | 6.049 | 6.148 | 5.231 | 5.141 | 5.246 | 0 |
Total Liabilities
| 1,160.984 | 1,265.043 | 1,605.707 | 1,722.054 | 1,934.503 | 1,813.533 | 1,472.821 | 1,058.361 | 1,119.314 | 1,049.439 | 929.866 | 811.658 | 748.332 | 621.128 | 761.289 | 672.485 | 501.034 | 615.365 | 695.894 | 486.186 | 481.756 | 492.881 | 659.785 | 538.355 | 459.764 | 351.927 | 284.237 | 247.135 | 265.702 | 140.812 | 102.277 | 149.256 | 0 |
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 | 0 |
Common Stock
| 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 138.756 | 132.149 | 114.912 | 114.912 | 109.44 | 91.2 | 76 | 14.144 | 0 |
Retained Earnings
| -311.055 | -151.51 | 119.211 | 172.245 | 181.587 | 139.088 | 119.705 | 97.108 | 94.198 | 75.75 | 66.054 | 55.637 | 58.983 | 50.942 | 46.685 | 37.287 | 33.591 | 2.983 | -29.175 | -4.482 | -15.167 | -21.293 | -29.262 | 0.008 | 0.054 | 6.611 | 17.28 | 0.037 | 0 | 45.828 | 33.28 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.324 | 59.744 | 59.97 | 60.054 | 59.94 | 60.159 | 60.193 | 57.817 | 57.529 | 0 | 0 | 0 | 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
| 152.472 | 93.054 | 93.604 | 93.604 | 93.604 | 93.604 | 93.604 | 93.604 | 93.604 | 147.613 | 145.612 | 145.16 | 129.044 | 122.177 | 122.177 | 122.177 | 122.36 | 109.27 | 111.557 | 104.464 | 101.37 | 100.374 | 70.973 | 131.781 | 118.828 | 176.344 | 142.012 | 131.01 | 130.973 | 100.121 | 84.703 | 24.462 | 0 |
Total Shareholders Equity
| -19.504 | 140.044 | 411.541 | 464.659 | 473.886 | 431.606 | 412.257 | 387.285 | 384.087 | 362.119 | 350.422 | 339.554 | 326.783 | 311.875 | 307.619 | 298.221 | 294.707 | 251.009 | 221.138 | 238.738 | 224.96 | 217.837 | 180.467 | 270.545 | 257.638 | 315.104 | 274.205 | 245.959 | 240.413 | 237.15 | 193.983 | 38.607 | 16.82 |
Total Equity
| 67.463 | 249.243 | 559.099 | 606.029 | 584.901 | 506.96 | 478.799 | 455.604 | 446.552 | 424.563 | 415.047 | 407.387 | 345.239 | 317.394 | 313.932 | 301.972 | 298.161 | 269.062 | 239.718 | 255.297 | 241.706 | 234.354 | 200.365 | 290.2 | 277.912 | 338.408 | 296.376 | 246.91 | 245.486 | 237.878 | 194.712 | 39.173 | 16.82 |
Total Liabilities & Shareholders Equity
| 1,228.447 | 1,514.286 | 2,164.806 | 2,328.082 | 2,519.404 | 2,320.493 | 1,951.619 | 1,513.965 | 1,565.866 | 1,474.002 | 1,344.913 | 1,219.045 | 1,093.571 | 938.521 | 1,075.22 | 974.457 | 799.195 | 884.427 | 935.613 | 753.326 | 723.461 | 727.234 | 860.15 | 828.555 | 737.676 | 690.335 | 580.613 | 494.044 | 511.187 | 378.69 | 296.989 | 188.43 | 114.098 |