Baota Industry Co., Ltd.
SZSE:000595.SZ
4.93 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 100.499 | 128.034 | 244.297 | 375.545 | 112.809 | 80.708 | 97.139 | 7.987 | 78.926 | 28.775 | 81.351 | 10.793 | 1.072 | 4.344 | 64.715 | 25.307 | 10.519 | 4.275 | 12.015 | 35.017 | 7.42 | 3.651 | 2.81 | 9.229 | 23.358 | 3.947 | 7.53 | 5.517 | 18.6 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 22 | -10.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 100.499 | 128.034 | 244.297 | 375.545 | 112.809 | 80.708 | 97.139 | 7.987 | 78.926 | 28.775 | 81.351 | 10.793 | 1.072 | 4.344 | 64.715 | 25.307 | 10.519 | 4.275 | 12.015 | 35.017 | 7.42 | 3.651 | 2.81 | 9.229 | 23.358 | 3.947 | 7.53 | 5.517 | 18.6 |
Net Receivables
| 260.249 | 245.87 | 224.343 | 261.715 | 281.152 | 415.475 | 505.501 | 301.37 | 285.914 | 365.835 | 330.584 | 324.202 | 0 | 275.345 | 0 | 232.463 | 0 | 473.351 | 283.777 | 256.66 | 0 | 0 | 0 | 0 | 8.009 | 39.359 | 7.399 | 12.681 | 0 |
Inventory
| 180.184 | 203.975 | 188.023 | 195.674 | 254.358 | 310.004 | 221.594 | 202.644 | 214.479 | 200.551 | 230.443 | 219.052 | 243.556 | 233.79 | 277.203 | 276.618 | 221.6 | 224.972 | 230.251 | 240.869 | 218.376 | 234.011 | 215.125 | 198.719 | 252.124 | 249.217 | 210.987 | 264.331 | 186.701 |
Other Current Assets
| 20.184 | 29.512 | 21.412 | 17.394 | 32.955 | 69.704 | 83.79 | 79.452 | 155.851 | 79.415 | 87.752 | 50.351 | 34.764 | 34.58 | 35.527 | 48.825 | 475.818 | 70.826 | 71.406 | 70.388 | 542.919 | 586.576 | 663.672 | 712.927 | 600.801 | 499.749 | 486.787 | 199.819 | 72.698 |
Total Current Assets
| 553.446 | 607.391 | 678.075 | 850.327 | 681.274 | 875.89 | 908.024 | 556.372 | 671.711 | 641.046 | 700.402 | 584.223 | 639.707 | 548.058 | 671.517 | 693.199 | 707.938 | 773.424 | 758.252 | 754.614 | 768.715 | 824.239 | 881.606 | 855.847 | 876.726 | 782.301 | 712.702 | 482.349 | 277.999 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 360.559 | 378.215 | 399.104 | 432.735 | 466.747 | 498.672 | 514.848 | 482.432 | 370.633 | 261.261 | 230.71 | 181.688 | 160.739 | 167.104 | 167.69 | 170.242 | 160.103 | 152.751 | 150.561 | 159.676 | 164.045 | 161.924 | 221.356 | 249.361 | 251.612 | 260.415 | 170.436 | 140.723 | 115.765 |
Goodwill
| 68.093 | 124.613 | 147.431 | 156.372 | 226.363 | 278.566 | 278.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 120.541 | 124.862 | 129.431 | 133.915 | 139.049 | 142.526 | 146.585 | 150.536 | 154.792 | 135.638 | 123.274 | 74.581 | 76.55 | 23.232 | 26.464 | 27.62 | 28.906 | 30.368 | 6.043 | 7.272 | 9.068 | 10.309 | 11.776 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 188.635 | 249.475 | 276.863 | 290.287 | 365.412 | 421.092 | 425.151 | 150.536 | 154.792 | 135.638 | 123.274 | 74.581 | 76.55 | 23.232 | 26.464 | 27.62 | 28.906 | 30.368 | 6.043 | 7.272 | 9.068 | 10.309 | 11.776 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 7.495 | 7.987 | 8.478 | 8.904 | 9.33 | 0 | 30.206 | 10.715 | 11.246 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.057 | 0.82 | 0.424 | 0.518 | 1.354 | 0.964 | 0.881 | -10.715 | -11.246 | 0 | 0 | -0.4 | 0 | 0 | 0 | 35.617 | 31.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.051 | 0.149 | 0.102 | 0.205 | 0.431 | 31.983 | 0.254 | 11.222 | 12.007 | 8.086 | 1.268 | 1.922 | 2.175 | 3.878 | 2.683 | 0.4 | 0.4 | 0.768 | 0.519 | 8.05 | 11.026 | 27.784 | 10.371 | 10.314 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 557.797 | 636.646 | 684.97 | 732.649 | 843.274 | 952.711 | 971.341 | 644.191 | 537.432 | 404.985 | 355.253 | 258.192 | 239.464 | 194.213 | 196.837 | 233.879 | 220.951 | 183.887 | 157.123 | 174.998 | 184.139 | 200.017 | 243.503 | 259.674 | 251.612 | 260.415 | 170.436 | 140.723 | 115.765 |
Total Assets
| 1,111.243 | 1,244.037 | 1,363.045 | 1,582.975 | 1,524.548 | 1,828.601 | 1,879.365 | 1,200.563 | 1,209.143 | 1,046.031 | 1,055.654 | 842.415 | 879.171 | 742.272 | 868.354 | 927.078 | 928.889 | 957.31 | 915.375 | 929.612 | 952.855 | 1,024.256 | 1,125.109 | 1,115.522 | 1,128.338 | 1,042.716 | 883.138 | 623.072 | 393.764 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 60.709 | 61.026 | 43.189 | 25.276 | 117.719 | 195.368 | 156.27 | 185.337 | 195.353 | 214.603 | 144.426 | 64.34 | 68.628 | 46.695 | 30.627 | 39.995 | 56.981 | 90.95 | 98.031 | 126.84 | 121.949 | 185.735 | 158.422 | 160.241 | 185.933 | 93.219 | 64.185 | 54.189 | 32.546 |
Short Term Debt
| 60 | 0 | 0 | 0 | 251.485 | 183.942 | 289.589 | 76.2 | 60 | 70.696 | 308.706 | 286.158 | 336.166 | 286.444 | 296.444 | 286.444 | 236.688 | 253.689 | 244.822 | 253.001 | 259.706 | 301.325 | 314.953 | 256.688 | 214.508 | 221.647 | 181.143 | 169.759 | 108.3 |
Tax Payables
| 1.294 | 12.962 | 11.524 | 8.432 | 51.276 | 37.695 | 44.485 | 13.57 | 21.579 | 20.672 | 5.039 | 8.36 | 6.081 | 10.21 | 4.554 | 6.747 | 19.294 | 33.004 | 35.251 | 45.947 | 72.863 | 56.626 | 54.027 | 70.264 | 53.478 | 45.831 | 71.656 | 35.895 | 30.709 |
Deferred Revenue
| 0 | 6.512 | 147.337 | 2.786 | 482.475 | 37.695 | 400.529 | 123.538 | 142.511 | 397.903 | 265.383 | 205.884 | 197.222 | 135.433 | 106.03 | 89.125 | 207.98 | 202.651 | 176.542 | 140.504 | 160.517 | 148.044 | 184.451 | 217.711 | 216.46 | 246.278 | 172.239 | 96.221 | 0 |
Other Current Liabilities
| 244.146 | 196.462 | 77.799 | 205.425 | 497.202 | 413.5 | -6.983 | -7.513 | 128.973 | -12.433 | -16.409 | 202.731 | 195.406 | 136.569 | 117.329 | 97.342 | 201.651 | 185.961 | 154.336 | 110.741 | 110.353 | 121.446 | 152.728 | 244.385 | 235.783 | 214.176 | 109.866 | 67.948 | 45.67 |
Total Current Liabilities
| 366.149 | 276.963 | 279.848 | 241.692 | 917.681 | 868.2 | 883.89 | 391.131 | 405.905 | 691.44 | 717.256 | 561.59 | 606.282 | 479.918 | 448.954 | 430.528 | 514.615 | 563.605 | 532.439 | 536.529 | 564.872 | 665.133 | 680.131 | 668.906 | 685.642 | 574.776 | 426.849 | 327.791 | 217.225 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 135.155 | 184.303 | 219.445 | 286.962 | 155.873 | 205.017 | 166.746 | 85.287 | 1.451 | 3.595 | 13.19 | 2.176 | 2.418 | 2.66 | 2.66 | 2.66 | 2.66 | 0 | 17.25 | 35.65 | 35.65 | 1.182 | 7 | 7 | 7 | 7 | 4.348 | 20.5 | 49.8 |
Deferred Revenue Non-Current
| 0 | 36.577 | 38.214 | 40.199 | 46.908 | 45.866 | 49.285 | 43.242 | 41.806 | 40.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -5.302 | 0.524 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.021 | 0.03 | 0.042 | 0.053 | 0.063 | 0.157 | 0.178 | 2 | 4.8 | 11.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.471 | 1.471 | 1.471 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 50.63 | 18.269 | 12.393 | 15.399 | 22.532 | 8.942 | 8.942 | 16.38 | 8.862 | 6.519 | 49.248 | 54.69 | 54.624 | 53.358 | 47.132 | 6.806 | 5.34 | 8 | 0 | 0 | 0 | 0 | 1.698 | 1.471 | 5.943 | 7.631 | 6.253 | 7.164 | 6.239 |
Total Non-Current Liabilities
| 185.806 | 239.179 | 270.094 | 342.612 | 225.376 | 259.982 | 225.151 | 146.909 | 56.919 | 62.133 | 62.439 | 56.866 | 57.042 | 56.018 | 49.792 | 9.466 | 8 | 8 | 17.25 | 35.65 | 35.65 | 2.652 | 10.169 | 10.465 | 12.943 | 14.631 | 10.6 | 27.664 | 56.039 |
Total Liabilities
| 551.956 | 516.141 | 549.942 | 584.305 | 1,143.057 | 1,128.182 | 1,109.041 | 538.04 | 462.825 | 753.573 | 779.694 | 618.456 | 663.324 | 535.936 | 498.746 | 439.994 | 522.615 | 571.605 | 549.689 | 572.179 | 600.522 | 667.785 | 690.3 | 679.371 | 698.585 | 589.408 | 437.449 | 355.456 | 273.264 |
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 |
Common Stock
| 1,138.656 | 1,138.656 | 1,138.656 | 1,138.656 | 765.185 | 765.205 | 764.269 | 744.88 | 372.44 | 247.7 | 247.7 | 216.829 | 216.829 | 216.829 | 216.829 | 216.829 | 216.829 | 216.829 | 174.96 | 174.96 | 174.96 | 174.96 | 174.96 | 174.96 | 174.96 | 174.96 | 145.8 | 98 | 68 |
Retained Earnings
| -1,344.213 | -1,181.422 | -1,091.591 | -914.289 | -925.092 | -609.877 | -511.682 | -530.425 | -445.992 | -308.753 | -324.567 | -204.952 | -213.063 | -220.23 | -64.466 | 51.706 | 31.535 | 13.433 | 4.13 | -69.977 | -74.997 | -77.842 | 6.145 | 8.942 | 7.24 | 34.744 | 57.453 | 38.283 | 14.241 |
Accumulated Other Comprehensive Income/Loss
| 0 | 112.358 | 113.078 | 111.902 | 87.301 | 82.158 | 56.997 | 83.831 | 83.194 | 0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 708.361 | 693.81 | 593.654 | 593.654 | 475.294 | 457.287 | 441.896 | 436.959 | 809.399 | 352.839 | 348.056 | 212.081 | 129.98 | 127.635 | 129.98 | 212.106 | 151.899 | 156.312 | 186.596 | 252.45 | 252.37 | 252.288 | 249.317 | 246.627 | 238.679 | 277.142 | 242.436 | 131.333 | 38.26 |
Total Shareholders Equity
| 502.804 | 666.991 | 753.798 | 929.924 | 315.387 | 625.504 | 696.506 | 662.523 | 746.318 | 292.458 | 275.96 | 223.958 | 215.847 | 206.336 | 364.443 | 480.641 | 400.264 | 379.405 | 365.686 | 357.433 | 352.333 | 349.406 | 425.132 | 426.074 | 420.808 | 453.308 | 445.689 | 267.616 | 120.5 |
Total Equity
| 559.287 | 727.896 | 813.103 | 998.671 | 381.491 | 700.419 | 770.324 | 662.523 | 746.318 | 292.458 | 275.96 | 223.958 | 215.847 | 206.336 | 369.609 | 487.084 | 406.274 | 385.705 | 365.686 | 357.433 | 352.333 | 356.471 | 434.809 | 436.151 | 429.753 | 453.308 | 445.689 | 267.616 | 120.5 |
Total Liabilities & Shareholders Equity
| 1,111.243 | 1,244.037 | 1,363.045 | 1,582.975 | 1,524.548 | 1,828.601 | 1,879.365 | 1,200.563 | 1,209.143 | 1,046.031 | 1,055.654 | 842.415 | 879.171 | 742.272 | 868.354 | 927.078 | 928.889 | 957.31 | 915.375 | 929.612 | 952.855 | 1,024.256 | 1,125.109 | 1,115.522 | 1,128.338 | 1,042.716 | 883.138 | 623.072 | 393.764 |