Beijing Zodi Investment Co., Ltd.
SZSE:000609.SZ
6.06 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35.088 | 61.684 | 113.709 | 132.48 | 351.554 | 175.246 | 607.862 | 65.444 | 485.167 | 189.83 | 574.213 | 715.35 | 733.489 | 318.811 | 551.763 | 582.151 | 760.783 | 332.688 | 379.464 | 212.337 | 233.631 | 174.042 | 97.92 | 118.927 | 128.735 | 49.225 | 115.907 | 41.084 | 8.711 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | -2.677 | 40.524 | 177.559 | 221.943 | 0.104 | 0.112 | 818.511 | 42.211 | 36.906 | 19.076 | 5.026 | 71.291 | 2.73 | 0 | 0.002 | 0 | 0.481 | 0.546 | 0.608 | 10.258 | 30.072 | 0 | 70 | 0 | 40 | 0 | 0 | 0 |
Cash and Short Term Investments
| 35.088 | 61.684 | 113.709 | 132.48 | 392.077 | 175.246 | 607.862 | 65.548 | 485.279 | 189.83 | 616.424 | 752.256 | 752.565 | 323.837 | 623.054 | 584.881 | 760.783 | 332.689 | 379.464 | 212.819 | 234.177 | 174.65 | 108.178 | 149 | 128.735 | 119.225 | 115.907 | 81.084 | 8.711 | 0 | 0 |
Net Receivables
| 65.667 | 68.391 | 51.485 | 183.801 | 37.043 | 0.023 | 9.5 | 4.487 | 7.793 | 56.094 | 403.522 | 0.038 | 0 | 278.223 | 227.761 | 218.984 | 17.126 | -50 | 21.082 | 40.299 | 0 | 0 | 3.234 | 3.724 | 3.775 | 5.777 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,966.215 | 1,932.017 | 2,491.437 | 3,142.688 | 3,039.71 | 2,467.429 | 304.019 | 482.228 | 360.841 | 400.725 | 519.964 | 441.04 | 350.065 | 272.308 | 72.096 | 62.777 | 235.266 | 217.384 | 310.818 | 33.078 | 20.119 | 27.358 | 29.543 | 36.05 | 30.392 | 39.627 | 22.301 | 13.719 | 15.691 | 0 | 0 |
Other Current Assets
| 37.31 | 75.822 | 70.888 | 267.163 | 140.651 | 74.694 | 589.997 | 7.305 | 37.77 | 938.626 | 45.587 | 52.223 | 8.771 | 60.09 | 0.11 | 221.754 | 2.782 | 80.612 | 2.244 | 1.625 | 51.308 | 40.407 | 71.533 | 45.65 | 53.315 | 115.345 | 64.517 | 54.468 | 29.779 | 44.297 | 33.234 |
Total Current Assets
| 2,104.28 | 2,137.914 | 2,728.454 | 3,727.29 | 3,628.992 | 2,732.271 | 1,511.378 | 1,535.217 | 1,539.919 | 1,585.274 | 1,585.497 | 1,396.472 | 1,268.914 | 934.368 | 923.02 | 869.412 | 1,015.957 | 580.685 | 713.608 | 287.82 | 305.604 | 242.416 | 212.488 | 234.424 | 216.217 | 279.974 | 202.725 | 149.271 | 54.181 | 44.297 | 33.234 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5.188 | 7.938 | 4.637 | 6.14 | 7.901 | 9.001 | 16.97 | 19.597 | 49.101 | 41.554 | 37.788 | 47.141 | 15.031 | 15.187 | 16.191 | 18.281 | 19.803 | 20.791 | 20.142 | 144.793 | 133.541 | 152.935 | 161.008 | 185.729 | 172.313 | 144.725 | 69.716 | 77.905 | 68.366 | 48.227 | 34.039 |
Goodwill
| 2.982 | 2.982 | 2.982 | 2.982 | 2.982 | 2.982 | 0 | 26.684 | 27.025 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | 7.415 | 22.972 | 22.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0.186 | 0.505 | 0.823 | 0 | 45.517 | 47.429 | 1.129 | 0.521 | 0.586 | 0 | 0 | 0 | 0 | 0 | 0 | -5.947 | 5.984 | 6.131 | 6.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.982 | 2.982 | 2.982 | 3.168 | 3.486 | 3.805 | -192.402 | 72.202 | 74.454 | 1.47 | 0.861 | 0.927 | 0.34 | 0.34 | 0.34 | 7.415 | 22.972 | 22.972 | -5.947 | 5.984 | 6.131 | 6.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 116.429 | 126.215 | 139.815 | 109.128 | 206.896 | 0 | 192.402 | 427.059 | 215.421 | 94.185 | 106.545 | 82.192 | 130.74 | 126.059 | 12.036 | 103.404 | 0 | 33.854 | 0 | 47.278 | 38.089 | 38.19 | 38.474 | 18.024 | 0 | -51.619 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 31.895 | 32.141 | 40.333 | 34.17 | 36.397 | 35.694 | 31.583 | 43.183 | 31.438 | 15.407 | 10.941 | 6.232 | 4.541 | 20.695 | 30.049 | 30.146 | 11.878 | 4.606 | 0 | 0.481 | 0.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.598 | 0.924 | 0 | 2.123 | 318.539 | 184.79 | 192.402 | 19.446 | 72.028 | 137.745 | 50.954 | 48.34 | 24.961 | 11.188 | 77.73 | 9.446 | 58.871 | 23.566 | 42.174 | 1.326 | 1.981 | 3.229 | 12.909 | 32.592 | 49.718 | 71.431 | 9.87 | 6.79 | 2.532 | 3.433 | 2.944 |
Total Non-Current Assets
| 157.092 | 170.2 | 187.766 | 154.729 | 573.218 | 233.29 | 240.955 | 581.487 | 442.441 | 290.361 | 207.09 | 184.832 | 175.613 | 173.47 | 136.346 | 168.692 | 113.523 | 105.789 | 56.369 | 199.863 | 180.288 | 201.075 | 212.391 | 236.344 | 222.031 | 164.537 | 79.586 | 84.695 | 70.898 | 51.66 | 36.983 |
Total Assets
| 2,261.373 | 2,308.114 | 2,916.221 | 3,882.019 | 4,202.21 | 2,965.561 | 1,752.334 | 2,116.704 | 1,982.36 | 1,875.636 | 1,792.587 | 1,581.303 | 1,444.527 | 1,107.838 | 1,059.367 | 1,038.104 | 1,129.48 | 686.474 | 769.977 | 487.683 | 485.892 | 443.491 | 424.878 | 470.768 | 438.248 | 444.511 | 282.311 | 233.966 | 125.079 | 95.957 | 70.217 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 420.137 | 431.176 | 396.478 | 296.631 | 372.083 | 260.315 | 25.461 | 142.002 | 118.413 | 84.801 | 55.972 | 41.85 | 48.862 | 38.201 | 38.078 | 28.038 | 1.741 | 0.258 | 11.496 | 10.733 | 31.358 | 9.108 | 5.833 | 0.299 | 1.529 | 0.041 | 0.385 | 0.827 | 1.537 | 0 | 0 |
Short Term Debt
| 0 | 221.971 | 0 | 234.798 | 510 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.58 | 1.65 | 2.45 | 1.65 | 6 | 24.05 | 26.05 | 29.745 | 0 | 0 |
Tax Payables
| 16.792 | 25.834 | 100.564 | 104.234 | 124.116 | 96.72 | 114.448 | 104.531 | 129.039 | 77.327 | -1.963 | 48.265 | 134.341 | 136.867 | 120.458 | 119.129 | 14.765 | 16.216 | 1.757 | 0.664 | 3.46 | 4.21 | 11.297 | 2.158 | 0.869 | 4.539 | 5.285 | 11.16 | 3.562 | 0 | 0 |
Deferred Revenue
| 334.859 | 365.706 | 613.977 | 1,215.287 | 215.787 | 96.72 | 17.592 | 197.342 | 0 | -44.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.737 | 30.936 | 54.31 | 37.776 | 71.626 | 37.365 | 33.487 | 30.506 | 0 | 0 |
Other Current Liabilities
| 886.76 | 204.455 | 809.657 | -19.422 | 552.589 | 319.101 | 17.989 | 416.77 | 417.378 | 367.432 | 567.726 | 425.42 | 259.687 | 96.457 | 69.257 | 74.411 | 343.754 | 16.376 | 195.032 | 30.7 | 22.311 | 22.539 | 20.744 | 52.474 | 37.134 | 69.303 | 34.161 | 22.428 | 26.946 | 32.477 | 7.568 |
Total Current Liabilities
| 1,658.548 | 1,249.143 | 1,920.675 | 1,831.528 | 1,774.575 | 832.856 | 175.491 | 663.303 | 664.83 | 529.56 | 621.735 | 502.914 | 442.89 | 271.525 | 227.793 | 221.578 | 360.261 | 32.849 | 208.285 | 42.097 | 57.13 | 37.437 | 39.524 | 57.381 | 41.181 | 79.883 | 63.881 | 60.464 | 61.789 | 32.477 | 7.568 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 1.282 | 484.45 | 130 | 805.132 | 534.15 | 170 | 0 | 0 | 0 | 59.283 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 140 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4 | 4 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 481.528 | 130 | 200 | -184.15 | 274.4 | 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 |
Deferred Tax Liabilities Non-Current
| 2.723 | 2.723 | 2.726 | 2.775 | 2.535 | 2.982 | 0 | 12.77 | 13.346 | 0 | 3.075 | 3.52 | 0 | 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 209.237 | 0 | 0 | -195.657 | 353.31 | 170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 14.66 | 14.66 |
Total Non-Current Liabilities
| 213.241 | 487.173 | 132.726 | 812.249 | 886.684 | 617.382 | 0 | 12.77 | 13.346 | 59.283 | 3.075 | 3.52 | 0 | 0 | 0.042 | 0 | 100 | 140 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 4.047 | 4 | 14.66 | 14.66 |
Total Liabilities
| 1,871.789 | 1,736.316 | 2,053.401 | 2,643.777 | 2,661.26 | 1,450.238 | 175.491 | 676.073 | 678.175 | 588.843 | 624.81 | 506.435 | 442.89 | 271.525 | 227.834 | 221.578 | 460.261 | 172.849 | 288.285 | 42.097 | 57.13 | 37.437 | 39.524 | 57.381 | 41.181 | 79.883 | 65.881 | 64.511 | 65.789 | 47.137 | 22.228 |
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 |
Common Stock
| 299.266 | 299.266 | 299.266 | 299.266 | 299.266 | 299.276 | 299.276 | 298.096 | 298.096 | 298.096 | 298.096 | 298.096 | 298.096 | 298.096 | 298.096 | 298.096 | 149.048 | 129.607 | 129.607 | 129.607 | 129.607 | 129.607 | 129.607 | 129.607 | 129.607 | 129.607 | 111.15 | 57 | 45 | 45 | 45 |
Retained Earnings
| -92.575 | 91.643 | 384.46 | 760.138 | 1,056.978 | 1,027.767 | 1,088.564 | 984.088 | 884.334 | 864.137 | 743.723 | 695.107 | 632.007 | 466.794 | 393.17 | 379.149 | 274.007 | 115.011 | 94.35 | 71.681 | 50.862 | 48.144 | 33.016 | 53.7 | 47.822 | 25.904 | 35.569 | 17.364 | 0.351 | 1.674 | 1.386 |
Accumulated Other Comprehensive Income/Loss
| -0.151 | 163.936 | 162.141 | 161.404 | 160.183 | 167.254 | 214.837 | 243.853 | 118.691 | -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
| 183.043 | 16.953 | 16.953 | 28.383 | 48.732 | 21.453 | -26.111 | -87.275 | -118.691 | 118.691 | 118.581 | 71.025 | 59.074 | 0 | 128.357 | 27.696 | 146.934 | 276.712 | 257.651 | 244.185 | 248.179 | 230.818 | 224.866 | 263.811 | 218.487 | 213.137 | 69.687 | 92.428 | 12.005 | 2.147 | 1.603 |
Total Shareholders Equity
| 389.583 | 571.797 | 862.82 | 1,249.192 | 1,544.81 | 1,515.75 | 1,576.565 | 1,438.761 | 1,301.12 | 1,280.923 | 1,160.4 | 1,064.227 | 989.177 | 823.964 | 819.623 | 804.77 | 669.146 | 513.551 | 481.608 | 445.473 | 428.648 | 405.924 | 384.638 | 412.644 | 395.915 | 364.604 | 216.406 | 166.792 | 57.356 | 48.82 | 47.989 |
Total Equity
| 389.583 | 571.797 | 862.82 | 1,238.242 | 1,540.95 | 1,515.324 | 1,576.843 | 1,440.631 | 1,304.185 | 1,286.793 | 1,167.777 | 1,074.869 | 1,001.637 | 836.313 | 831.533 | 816.525 | 669.219 | 513.625 | 481.692 | 445.586 | 428.762 | 406.054 | 385.355 | 413.387 | 397.067 | 364.628 | 216.431 | 169.455 | 59.29 | 48.82 | 47.989 |
Total Liabilities & Shareholders Equity
| 2,261.373 | 2,308.114 | 2,916.221 | 3,882.019 | 4,202.21 | 2,965.561 | 1,752.334 | 2,116.704 | 1,982.36 | 1,875.636 | 1,792.587 | 1,581.303 | 1,444.527 | 1,107.838 | 1,059.367 | 1,038.104 | 1,129.48 | 686.474 | 769.977 | 487.683 | 485.892 | 443.491 | 424.878 | 470.768 | 438.248 | 444.511 | 282.311 | 233.966 | 125.079 | 95.957 | 70.217 |