Beijing Jingxi Culture & Tourism Co.,Ltd
SZSE:000802.SZ
5.73 (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
| 94.334 | 78.051 | 58.967 | 55.893 | 175.891 | 903.897 | 1,205.305 | 1,729.207 | 230.692 | 367.086 | 263.618 | 86.223 | 212.862 | 42.623 | 57.834 | 13.164 | 28.903 | 69.159 | 57.003 | 65.153 | 51.238 | 106.363 | 78.609 | 111.767 | 140.066 | 68.157 | 113.928 | 10.589 | 11.505 |
Short Term Investments
| -6.117 | 320.825 | -18.618 | -34.494 | -48.066 | -91.412 | -131.206 | -110.56 | 8.483 | 4.433 | 2.201 | 2.171 | 2.429 | 4.013 | 0.392 | 5.251 | 15.333 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 94.334 | 78.051 | 58.967 | 55.893 | 175.891 | 903.897 | 1,205.305 | 1,729.207 | 239.175 | 371.519 | 265.818 | 88.394 | 215.291 | 46.636 | 58.225 | 18.414 | 44.235 | 69.259 | 57.103 | 65.253 | 51.338 | 106.463 | 78.609 | 111.767 | 140.066 | 68.157 | 113.928 | 10.589 | 11.505 |
Net Receivables
| 1,144.354 | 1,616.184 | 1,899.75 | 2,319.066 | 2,254.434 | 0 | 1,778.201 | 1,314.791 | 331.807 | 357.57 | 34.759 | 56.538 | 48.918 | 26.078 | 58.985 | 63.819 | 76.248 | 52.262 | 49.386 | 180.3 | 260.09 | 207.543 | 363.111 | 36.692 | 4.397 | 4.997 | 98.231 | 113.689 | 90.235 |
Inventory
| 254.826 | 361.104 | 308.947 | 589.324 | 872.921 | 1,076.542 | 630.711 | 266.193 | 111.643 | 136.123 | 9.068 | 8.129 | 7.336 | 9.469 | 8.926 | 8.308 | 7.524 | 6.346 | 9.486 | 11.462 | 431.215 | 344.394 | 323.422 | 285.237 | 98.56 | 24.248 | 16.308 | 16.041 | 14.829 |
Other Current Assets
| 3.502 | 2.748 | 11.584 | 26.837 | 24.696 | 40.394 | 14.285 | 4.245 | 3.383 | 6.154 | 275.383 | 228.907 | 171.026 | 0.982 | 0.905 | 1.45 | 0.974 | -20.541 | -12.354 | -84.352 | -110.546 | -95.309 | -174.494 | 79.64 | 120.894 | 97.346 | 0.001 | -35.395 | -33.937 |
Total Current Assets
| 1,497.016 | 2,058.087 | 2,279.249 | 2,991.12 | 3,327.943 | 4,249.551 | 3,628.503 | 3,314.436 | 686.007 | 871.365 | 585.028 | 381.968 | 442.571 | 83.165 | 127.042 | 91.992 | 128.981 | 107.325 | 103.621 | 172.663 | 632.097 | 563.091 | 590.648 | 513.336 | 363.916 | 194.748 | 228.468 | 104.925 | 82.632 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 46.673 | 66.946 | 79.181 | 2.2 | 2.74 | 31.156 | 40.45 | 46.44 | 283.975 | 297.258 | 305.439 | 300.117 | 234.731 | 272.48 | 306.488 | 305.991 | 318.832 | 331.581 | 331.336 | 371.383 | 422.206 | 503.532 | 377.92 | 259.773 | 257.948 | 221.923 | 144.784 | 90.348 | 71.054 |
Goodwill
| 92.5 | 111.851 | 111.851 | 111.851 | 111.851 | 1,587.636 | 1,587.636 | 1,587.636 | 128.741 | 126.64 | 14.788 | 14.788 | 14.788 | 14.788 | 14.788 | 14.788 | 14.788 | 14.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 538.515 | 580.106 | 621.698 | 700.518 | 39.35 | 41.115 | 41.828 | 43.163 | 49.659 | 54.729 | 54.871 | 56.399 | 57.85 | 81.101 | 122.027 | 125.302 | 128.576 | 122.485 | 130.772 | 8.023 | 8.269 | 22.939 | 23.561 | 24.189 | 28.596 | 10.704 | 10.974 | 0 | 0 |
Goodwill and Intangible Assets
| 631.014 | 691.958 | 733.55 | 812.369 | 151.201 | 1,628.751 | 1,629.464 | 1,630.798 | 178.4 | 181.369 | 69.66 | 71.188 | 72.639 | 95.89 | 136.816 | 140.09 | 143.365 | 122.485 | 130.772 | 8.023 | 8.269 | 22.939 | 23.561 | 24.189 | 28.596 | 10.704 | 10.974 | 0 | 0 |
Long Term Investments
| 250.211 | 0 | 341.933 | 420.434 | 761.293 | 201.742 | 241.637 | 204.56 | 74.517 | 75.523 | 0 | 107.829 | 107.571 | 0 | 0 | 0 | 0 | 12.573 | 14.479 | 25.594 | 39.156 | 62.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 257.863 | 238.538 | 253.511 | 248.893 | 69.969 | 31.155 | 36.998 | 17.794 | 7.238 | 4.596 | 0 | 17.412 | 14.876 | 0 | 0.299 | 0.287 | 8.047 | 12.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 62.574 | 390.766 | 62.574 | 64.079 | 264.079 | 330.582 | 62.594 | 62.594 | 192.608 | 76.561 | 138.977 | 75.24 | 75.24 | 16.19 | 19.011 | 21.482 | 12.351 | 9.418 | 26.052 | 32.046 | 41.02 | 50.432 | 141.511 | 155.798 | 35.436 | 35.554 | 28.007 | 15.849 | 18.174 |
Total Non-Current Assets
| 1,248.335 | 1,388.208 | 1,470.749 | 1,547.976 | 1,249.283 | 2,223.385 | 2,011.142 | 1,962.187 | 736.738 | 635.307 | 514.075 | 571.786 | 505.057 | 384.56 | 462.614 | 467.851 | 482.594 | 488.521 | 502.638 | 437.047 | 510.651 | 639.158 | 542.993 | 439.76 | 321.98 | 268.18 | 183.765 | 106.198 | 89.229 |
Total Assets
| 2,745.351 | 3,446.295 | 3,749.997 | 4,539.096 | 4,577.226 | 6,472.936 | 5,639.645 | 5,276.622 | 1,422.746 | 1,506.672 | 1,099.103 | 953.754 | 947.628 | 467.725 | 589.655 | 559.842 | 611.576 | 595.847 | 606.259 | 609.71 | 1,142.747 | 1,202.249 | 1,133.641 | 953.096 | 685.896 | 462.928 | 412.234 | 211.122 | 171.86 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 205.716 | 539.166 | 832.959 | 1,172.73 | 1,015.669 | 813.549 | 254.055 | 34.407 | 51.032 | 88.726 | 19.185 | 17.907 | 10.237 | 13.199 | 13.513 | 15.305 | 18.128 | 21.485 | 31.752 | 32.885 | 54.573 | 77.088 | 41.622 | 93.832 | 27.41 | 22.041 | 15.853 | 11.122 | 10.582 |
Short Term Debt
| 200.417 | 25.39 | 22.965 | 675.924 | 390 | 50 | 25 | -40.258 | 90 | 20 | 140 | 0 | 0 | 7.45 | 50.625 | 104.455 | 117.042 | 148.842 | 157.467 | 158.87 | 330.58 | 265.68 | 117.03 | 107.25 | 112.03 | 48.63 | 25.67 | 25.5 | 11.076 |
Tax Payables
| 2.634 | 1.133 | 0.482 | 1.121 | 9.213 | 90.924 | 119.74 | 174.614 | 13.679 | 22.847 | 6.665 | 6.127 | 3.101 | 4.187 | 4.13 | 10.673 | 10.853 | 7.988 | 8.648 | 7.964 | 8.65 | 8.297 | 1.171 | 11.149 | 16.44 | 14.934 | 12.509 | 3.694 | 3.347 |
Deferred Revenue
| 941.714 | 64.3 | 1,147.786 | 796.604 | 254.158 | 90.924 | 198.313 | 40.258 | 59.938 | 54.895 | 16.368 | 0 | 0 | 28.676 | 66.392 | 77.364 | 74.625 | 81.799 | 56.94 | 48.473 | 302.924 | 344.909 | 204.947 | 105.95 | 119.467 | 74.04 | 69.636 | 54.477 | 50.169 |
Other Current Liabilities
| 69.665 | 1,206.728 | 53.971 | 142.653 | 311.425 | 609.151 | 236.221 | 522.865 | 39.424 | 46.082 | 27.799 | 59.545 | 56.085 | 31.139 | 77.872 | 47.459 | 43.854 | 29.176 | 27.849 | 21.123 | 117.255 | 89.545 | 136.213 | 87.632 | 42.577 | 8.436 | 2.909 | 2.44 | 2.347 |
Total Current Liabilities
| 1,417.512 | 1,835.584 | 2,057.681 | 2,787.911 | 1,971.252 | 1,563.625 | 713.589 | 557.272 | 240.395 | 209.703 | 203.352 | 77.451 | 66.322 | 80.464 | 208.402 | 244.582 | 253.649 | 281.303 | 274.008 | 261.352 | 805.332 | 777.222 | 499.812 | 394.663 | 301.484 | 153.146 | 114.069 | 93.539 | 74.173 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 38.402 | 55.968 | 67.03 | 79.944 | 75.35 | 2.132 | 110.975 | 275.975 | 130.881 | 120 | 0 | 0 | 0 | 120 | 121 | 58.28 | 59 | 41 | 77 | 97.2 | 79 | 92 | 245.102 | 145 | 0 | 0.1 | 17.368 | 38.871 | 34.978 |
Deferred Revenue Non-Current
| 36.8 | 37.8 | 37.8 | 37.8 | 37 | 1.75 | 3.5 | 5.25 | 7 | 8.75 | 0 | 0 | 0 | -119.1 | -120.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11.475 | 0 | 0 | -79.944 | 1.165 | -2.132 | 0 | 7.076 | 1.086 | 0.332 | 0.028 | 0.012 | 0.005 | 0.019 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 9.783 | 1.056 | 1.246 | 10.099 | 0 | 2.132 | 3.003 | 3.99 | 6.777 | 236.058 | 41.414 | 48.542 | 77.155 | 120 | 121 | 0.9 | 0.9 | 0.9 | 2.4 | 2 | 2 | 0 | 0 | 0.864 | 1.728 | 8.861 | 9.253 | 0 | 0 |
Total Non-Current Liabilities
| 96.46 | 94.824 | 106.076 | 47.899 | 113.515 | 3.882 | 117.478 | 292.291 | 145.745 | 365.14 | 41.441 | 48.555 | 77.16 | 120.919 | 121.925 | 59.18 | 59.9 | 41.9 | 79.4 | 99.2 | 81 | 92 | 245.102 | 145.864 | 1.728 | 8.961 | 26.621 | 38.871 | 34.978 |
Total Liabilities
| 1,513.972 | 1,930.408 | 2,163.758 | 2,835.809 | 2,084.767 | 1,567.507 | 831.066 | 849.563 | 386.14 | 574.844 | 244.793 | 126.006 | 143.482 | 201.383 | 330.327 | 303.762 | 313.549 | 323.203 | 353.408 | 360.552 | 886.332 | 869.222 | 744.914 | 540.527 | 303.212 | 162.107 | 140.69 | 132.41 | 109.152 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 12.38 | 146.354 | 20.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 715.9 | 715.9 | 715.9 | 715.9 | 715.9 | 715.9 | 725.55 | 726.25 | 388.6 | 388.6 | 374.98 | 187.49 | 187.49 | 137.49 | 137.49 | 137.49 | 137.49 | 137.49 | 116.25 | 116.25 | 116.25 | 116.25 | 116.25 | 116.25 | 116.25 | 105 | 105 | 50 | 50 |
Retained Earnings
| -2,704.325 | -2,425.269 | -2,363.964 | -2,245.567 | -1,435.478 | 913.302 | 851.469 | 603.563 | 109.528 | 96.076 | 26.309 | 2.356 | -18.782 | -26.931 | -31.498 | -35.132 | 6.511 | -18.552 | -39.457 | -111.349 | -114.161 | -37.972 | 29.668 | 50.143 | 30.186 | 33.989 | 12.244 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 113.712 | 118.963 | 118.963 | 116.511 | 93.341 | 132.562 | -12.38 | -146.354 | -20.995 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,126.1 | 3,126.1 | 3,126.1 | 3,126.1 | 3,126.1 | 3,126.1 | 3,210.295 | 3,083.671 | 512.728 | 440.233 | 448.531 | 633.05 | 630.897 | 155.463 | 155.463 | 155.613 | 155.613 | 154.934 | 175.731 | 231.962 | 229.18 | 228.68 | 228.68 | 230.403 | 224.043 | 148.189 | 143.425 | 23.291 | 8.814 |
Total Shareholders Equity
| 1,251.387 | 1,535.695 | 1,597 | 1,712.944 | 2,499.863 | 4,887.866 | 4,787.313 | 4,413.484 | 1,010.856 | 924.909 | 849.82 | 822.897 | 799.605 | 266.022 | 261.455 | 257.971 | 299.614 | 273.872 | 252.524 | 236.863 | 231.269 | 306.957 | 374.598 | 396.796 | 370.478 | 287.178 | 260.67 | 73.291 | 58.814 |
Total Equity
| 1,231.379 | 1,515.887 | 1,586.24 | 1,703.287 | 2,492.46 | 4,905.429 | 4,808.579 | 4,427.059 | 1,036.606 | 931.829 | 854.31 | 827.748 | 804.146 | 266.342 | 259.329 | 256.08 | 298.027 | 272.644 | 252.851 | 249.158 | 256.415 | 333.027 | 388.726 | 412.569 | 382.684 | 300.822 | 271.544 | 78.713 | 62.709 |
Total Liabilities & Shareholders Equity
| 2,745.351 | 3,446.295 | 3,749.997 | 4,539.096 | 4,577.226 | 6,472.936 | 5,639.645 | 5,276.622 | 1,422.746 | 1,506.672 | 1,099.103 | 953.754 | 947.628 | 467.725 | 589.655 | 559.842 | 611.576 | 595.847 | 606.259 | 609.71 | 1,142.747 | 1,202.249 | 1,133.641 | 953.096 | 685.896 | 462.928 | 412.234 | 211.122 | 171.86 |