Xi'an Tourism Co., Ltd.
SZSE:000610.SZ
13.67 (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
| 179.315 | 283.852 | 466.101 | 313.58 | 362.82 | 486.586 | 246.376 | 44.179 | 111.954 | 77.862 | 165.699 | 73.629 | 70.276 | 80.392 | 157.501 | 78.016 | 61.078 | 81.648 | 134.25 | 128.172 | 80.69 | 126.379 | 152.672 | 176.339 | 83.783 | 29.537 | 68.083 | 111.636 | 42.326 | 0 | 0 |
Short Term Investments
| 0 | -127.215 | -186.959 | -74.453 | 105.939 | 101.331 | 50 | -33.528 | -35.701 | -54.533 | -50.214 | 0 | -18.433 | -20.075 | -5.389 | -8.085 | -9.829 | 0 | 0 | 0 | 0 | 0.993 | 0 | 0 | 0 | 0 | 0 | 1.251 | 0 | 0 | 0 |
Cash and Short Term Investments
| 179.315 | 283.852 | 466.101 | 313.58 | 468.759 | 486.586 | 296.376 | 44.179 | 111.954 | 77.862 | 165.699 | 73.629 | 70.276 | 80.392 | 157.501 | 78.016 | 61.078 | 81.648 | 134.25 | 128.172 | 80.69 | 127.372 | 152.672 | 176.339 | 83.783 | 29.537 | 68.083 | 112.887 | 42.326 | 0 | 0 |
Net Receivables
| 195.222 | 83.163 | 28.01 | 19.314 | 23.117 | 102.144 | 17.368 | 19.099 | 64.982 | 17.315 | 17.019 | 29.37 | 0 | 0 | 24.709 | 14.252 | 0 | 0 | 0 | 7.552 | 0 | 0 | 0 | 0.601 | 1.364 | 4.469 | 1.045 | 1.611 | 0 | 0 | 0 |
Inventory
| 341.642 | 280.441 | 247.519 | 81.662 | 2.842 | 1.344 | 355.412 | 252.437 | 133.564 | 2.775 | 3.869 | 4.546 | 69.764 | 360.489 | 222.574 | 143.447 | 82.567 | 5.073 | 6.249 | 9.429 | 8.856 | 9.071 | 9.043 | 7.261 | 7.837 | 8.649 | 9.741 | 13.731 | 12.352 | 0 | 0 |
Other Current Assets
| 126.979 | 87.689 | 140.165 | 203.972 | 110.967 | 102.735 | 107.863 | 490.813 | 440.06 | 27.393 | 0 | 35.474 | 15.055 | 53.523 | 59.554 | 14.808 | 35.005 | 84.147 | 78.445 | 30.391 | 110.126 | 69.734 | 48.091 | 56.429 | 54.174 | 56.247 | 28.658 | 19.577 | 13.517 | 72.265 | 49.702 |
Total Current Assets
| 738.682 | 790.916 | 970.305 | 618.528 | 639.807 | 603.824 | 876.133 | 865.472 | 750.559 | 170.345 | 216.139 | 144.854 | 178.516 | 494.404 | 434.573 | 258.238 | 178.65 | 170.868 | 218.944 | 185.926 | 199.671 | 206.177 | 209.806 | 240.629 | 147.157 | 97.396 | 107.526 | 147.806 | 68.194 | 72.265 | 49.702 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 959.917 | 805.857 | 827.711 | 404.943 | 359.834 | 389.823 | 354.424 | 245.365 | 266.166 | 244.4 | 265.568 | 266.974 | 343.44 | 344.477 | 377.773 | 367.021 | 344.199 | 238.494 | 203.076 | 211.097 | 195.622 | 188.332 | 153.313 | 164.105 | 192.236 | 208.479 | 183.886 | 128.384 | 107.539 | 93.421 | 55.492 |
Goodwill
| 6.607 | 7.706 | 7.706 | 0 | 0 | 0.255 | 0.274 | 0.274 | 0.274 | 0.255 | 0.255 | 0.255 | 0 | 0.249 | 0.251 | 0.251 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 71.229 | 76.303 | 66.06 | 54.768 | 74.846 | 77.81 | 82.145 | 86.39 | 57.028 | 59.174 | 61.159 | 63.541 | 65.866 | 68.309 | 70.701 | 73.319 | 75.676 | 45.804 | 46.656 | 87.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 77.835 | 84.009 | 73.767 | 54.768 | 74.846 | 78.066 | 82.418 | 86.664 | 57.302 | 59.429 | 61.414 | 63.797 | 65.866 | 68.558 | 70.952 | 73.57 | 75.927 | 45.804 | 46.656 | 87.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 218.502 | 237.742 | 312.81 | 194.21 | 16.711 | 0 | -10.177 | 72.774 | 70.219 | 89.686 | 86.996 | 40.941 | 67.606 | 60.713 | 35.931 | 24.77 | 19.438 | 0 | 0 | 0 | 0 | 37.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 130.355 | 16.718 | 23.174 | 17.57 | 11.578 | 6.198 | 12.833 | 11.573 | 10.616 | 8.21 | 8.894 | 9.846 | 10.219 | 3.406 | 2.032 | 1.925 | 2.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 120.532 | 95.365 | 8.392 | 35.7 | 136.69 | 130.653 | 87.291 | 100 | 2.128 | 4.545 | 3.772 | 102.043 | 0.1 | 0.1 | 0.1 | 0.68 | 1.8 | 63.257 | 91.527 | 114.106 | 37.018 | 38.934 | 68.71 | 36.235 | 6.392 | 6.38 | 7.486 | 8.381 | 6.926 | 1.536 | 2.733 |
Total Non-Current Assets
| 1,507.142 | 1,239.691 | 1,245.854 | 707.19 | 599.66 | 604.739 | 526.79 | 516.376 | 406.43 | 406.27 | 426.643 | 483.6 | 487.232 | 477.253 | 486.789 | 467.966 | 443.739 | 347.555 | 341.259 | 412.991 | 232.64 | 265.135 | 222.024 | 200.34 | 198.628 | 214.859 | 191.372 | 136.765 | 114.465 | 94.957 | 58.226 |
Total Assets
| 2,245.824 | 2,030.607 | 2,216.159 | 1,325.718 | 1,239.467 | 1,208.563 | 1,402.923 | 1,381.848 | 1,156.99 | 576.615 | 642.781 | 628.454 | 665.747 | 971.658 | 921.361 | 726.204 | 622.388 | 518.423 | 560.203 | 598.917 | 432.311 | 471.312 | 431.829 | 440.969 | 345.785 | 312.255 | 298.898 | 284.571 | 182.66 | 167.223 | 107.927 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 182.58 | 160.122 | 191.494 | 20.693 | 26.168 | 20.414 | 116.1 | 78.23 | 39.346 | 34.402 | 49.428 | 59.667 | 69.784 | 119.825 | 31.42 | 24.951 | 27.535 | 23.333 | 24.385 | 21.829 | 5.84 | 6.432 | 6.168 | 4.732 | 4.437 | 2.616 | 3.586 | 6.954 | 6.248 | 0 | 0 |
Short Term Debt
| 547.537 | 485.548 | 490.494 | 248.716 | 230.306 | 160.239 | 330 | 300 | 180 | 0 | 30 | 0 | 50.1 | 100.1 | 120.1 | 160.1 | 55.1 | 30.1 | 88.1 | 63.1 | 20.3 | 30.3 | 0.3 | 0.3 | 22.5 | 33 | 25.9 | 18.84 | 21.35 | 0 | 0 |
Tax Payables
| 0.025 | 3.672 | 3.017 | 9.371 | 3.698 | 33.401 | 4.045 | 8.317 | 6.527 | 5.613 | 3.936 | 2.784 | 6.889 | -6.656 | -14.747 | 2.437 | 1.945 | 3.788 | 4.057 | 9.044 | 1.162 | 1.492 | 2.061 | 0.274 | -0.589 | 2.105 | 1.765 | 1.514 | 0.276 | 0 | 0 |
Deferred Revenue
| 95.281 | 73.061 | 182.477 | 151.067 | 93.349 | 33.401 | 94.436 | 120.147 | 73.836 | 0 | 88.306 | 0 | 99.742 | 59.027 | 40.072 | 67.343 | 112.29 | 54.94 | 34.055 | 108.925 | 27.113 | 46.541 | 39.834 | 35.182 | 17.187 | 25.569 | 42.035 | 39.021 | 28.301 | 0 | 0 |
Other Current Liabilities
| 170.802 | 171.361 | 38.257 | -7.118 | 114.655 | 80.135 | 8.817 | 124.611 | 81.091 | 94.167 | 94.257 | 107.029 | 102.532 | 340.536 | 364.441 | 116.896 | 121.668 | 56.602 | 35.44 | 109.558 | 30.51 | 59.827 | 42.535 | 47.33 | 30.288 | 35.908 | 54.858 | 51.057 | 42.9 | 61.059 | 50.16 |
Total Current Liabilities
| 996.225 | 893.764 | 905.738 | 422.729 | 374.827 | 327.589 | 553.398 | 511.157 | 306.965 | 134.181 | 177.62 | 169.481 | 229.305 | 553.805 | 501.214 | 304.383 | 206.248 | 113.823 | 151.981 | 203.531 | 57.813 | 98.05 | 51.064 | 51.027 | 56.637 | 73.629 | 86.108 | 78.365 | 70.774 | 61.059 | 50.16 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 631.511 | 464.208 | 462.05 | 216.15 | 0 | -1.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 47 | 7.7 | 6 | 5.3 | 6.977 | 0 | 0 |
Deferred Revenue Non-Current
| 4.538 | 4.568 | 4.598 | 1.6 | 1.6 | 1.6 | 23.389 | 14.762 | 13.667 | 1.6 | 1.6 | 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
| 120.455 | 6.95 | 7.304 | -108.075 | 0 | 1.331 | 0.564 | 1.096 | 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
| 15.607 | 84.328 | 12.913 | -206.452 | 6.794 | 0.494 | 30.064 | 9.479 | 17.807 | 3.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.115 | 4.989 | 4.681 | 2.29 | 1.605 | 9 | 9.862 |
Total Non-Current Liabilities
| 772.111 | 490.382 | 486.864 | 9.698 | 8.394 | 10.598 | 30.628 | 25.338 | 17.807 | 5.575 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 52.115 | 12.689 | 10.681 | 7.59 | 8.582 | 9 | 9.862 |
Total Liabilities
| 1,768.335 | 1,384.146 | 1,392.602 | 432.427 | 383.221 | 338.186 | 584.026 | 536.495 | 324.772 | 139.757 | 179.22 | 169.481 | 229.305 | 553.805 | 501.214 | 304.383 | 206.248 | 113.823 | 151.981 | 203.531 | 57.813 | 98.05 | 81.064 | 81.027 | 108.751 | 86.318 | 96.79 | 85.956 | 79.356 | 70.058 | 60.022 |
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
| 236.748 | 236.748 | 236.748 | 236.748 | 236.748 | 236.748 | 236.748 | 236.748 | 236.748 | 196.748 | 196.748 | 196.748 | 196.748 | 196.748 | 196.748 | 196.748 | 196.748 | 167.598 | 167.598 | 167.598 | 167.598 | 167.598 | 167.598 | 167.598 | 150.11 | 150.11 | 150.11 | 88.3 | 65.94 | 0 | 0 |
Retained Earnings
| -187.401 | -33.576 | 133.89 | 210.578 | 173.002 | 191.387 | 104.294 | 127.591 | 118.836 | 108.859 | 135.623 | 132.263 | 113.715 | 91.6 | 67.977 | 70.805 | 66.061 | 56.778 | 52.826 | 44.214 | 27.669 | 26.611 | 31.434 | 41.95 | 41.248 | 31.815 | 11.561 | 11.519 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 53.982 | 53.982 | 53.982 | 50.482 | 50.482 | 444.172 | 41.059 | 42.655 | 37.408 | -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
| 393.691 | 393.691 | 447.672 | 444.952 | 444.172 | 461.435 | 434.75 | 436.346 | 431.099 | 129.842 | 129.829 | 133.681 | 125.98 | 124.813 | 124.378 | 121.154 | 120.139 | 144.323 | 157.745 | 153.847 | 150.076 | 159.904 | 148.921 | 154.686 | 45.676 | 47.81 | 40.437 | 98.796 | 37.363 | 97.164 | 47.905 |
Total Shareholders Equity
| 497.019 | 650.844 | 818.31 | 891.499 | 853.923 | 870.371 | 775.792 | 800.685 | 786.683 | 435.448 | 462.2 | 457.565 | 436.442 | 413.161 | 386.894 | 388.706 | 382.947 | 371.833 | 378.169 | 365.659 | 345.343 | 344.057 | 347.953 | 359.142 | 237.034 | 225.937 | 202.108 | 198.615 | 103.303 | 97.164 | 47.905 |
Total Equity
| 477.488 | 646.461 | 823.557 | 893.292 | 856.246 | 870.377 | 818.897 | 845.353 | 832.217 | 436.859 | 463.561 | 458.974 | 436.442 | 417.852 | 420.148 | 421.821 | 416.141 | 404.601 | 408.222 | 395.387 | 374.498 | 373.261 | 350.765 | 359.942 | 237.034 | 225.937 | 202.108 | 198.615 | 103.303 | 97.164 | 47.905 |
Total Liabilities & Shareholders Equity
| 2,245.824 | 2,030.607 | 2,216.159 | 1,325.718 | 1,239.467 | 1,208.563 | 1,402.923 | 1,381.848 | 1,156.99 | 576.615 | 642.781 | 628.454 | 665.747 | 971.658 | 921.361 | 726.204 | 622.388 | 518.423 | 560.203 | 598.917 | 432.311 | 471.312 | 431.829 | 440.969 | 345.785 | 312.255 | 298.898 | 284.571 | 182.66 | 167.223 | 107.927 |