Shandong Shanda Wit Science and Technology Co., Ltd.
SZSE:000915.SZ
30.86 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,048.055 | 1,844.666 | 1,223.434 | 1,492.016 | 953.895 | 1,011.235 | 706.858 | 616.19 | 414.62 | 426.238 | 273.367 | 247.995 | 154.484 | 203.872 | 166.449 | 130.031 | 71.224 | 42.531 | 58.793 | 84.998 | 94.924 | 77.003 | 19.458 | 66.664 | 131.084 | 12.698 | 1.721 | 7.15 |
Short Term Investments
| 1,214.036 | 948.855 | 721.61 | -176.674 | 26 | 102.527 | -116.575 | 1.434 | -149.101 | -126.527 | -137.225 | -118.53 | -120.549 | 2.567 | 0 | 14.721 | 21.038 | 0 | 0.148 | 0.15 | 0.15 | 0 | 25.357 | 27.676 | 29.889 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3,262.091 | 2,793.521 | 1,945.044 | 1,492.016 | 979.895 | 1,011.235 | 706.858 | 617.623 | 414.62 | 426.238 | 273.367 | 247.995 | 154.484 | 203.872 | 166.449 | 130.031 | 71.224 | 42.531 | 58.941 | 85.148 | 95.074 | 77.003 | 44.815 | 94.34 | 160.973 | 12.698 | 1.721 | 7.15 |
Net Receivables
| 316.718 | 284.102 | 358.755 | 643.576 | 651.714 | 389.487 | 648.203 | 545.723 | 512.393 | 653.389 | 401.621 | 282.786 | 235.52 | 140.966 | 192.496 | 199.24 | 208.155 | 244.004 | 245.75 | 222.431 | 195.5 | 243.982 | 327.501 | 2.492 | 1.23 | 2.355 | 5.754 | 50.528 |
Inventory
| 86.546 | 87.056 | 102.159 | 134.721 | 117.025 | 128.774 | 113.078 | 142.549 | 118.929 | 100.402 | 108.704 | 76.21 | 63.002 | 68 | 73.314 | 72.053 | 54.853 | 67.788 | 71.303 | 48.858 | 38.087 | 26.556 | 31.243 | 40.056 | 45.061 | 74.266 | 57.026 | 46.326 |
Other Current Assets
| 39.529 | 3.181 | 5.206 | 13.211 | 18.399 | 86.533 | 1.739 | 3.902 | 0.129 | -60.048 | 5.417 | 4.163 | 3.63 | 3.892 | -19.377 | -23.845 | 0.061 | -47.594 | -64.573 | -57.968 | -58.794 | -104.044 | -115.216 | 214.557 | 112.511 | 103.62 | 108.571 | 52.897 |
Total Current Assets
| 3,704.885 | 3,167.861 | 2,411.164 | 2,283.523 | 1,767.033 | 1,616.029 | 1,469.878 | 1,309.798 | 1,046.071 | 1,119.982 | 789.11 | 611.155 | 456.636 | 416.729 | 412.882 | 377.479 | 334.293 | 306.728 | 311.421 | 298.469 | 269.867 | 243.497 | 288.343 | 351.445 | 319.775 | 192.939 | 173.072 | 156.902 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 919.112 | 918.33 | 881.487 | 905.984 | 841.386 | 841.383 | 764.336 | 721.395 | 559.169 | 515.2 | 466.098 | 436.547 | 399.159 | 389.999 | 372.026 | 321.102 | 298.603 | 380.75 | 379.258 | 177.811 | 184.371 | 148.884 | 137.738 | 44.17 | 49.013 | 45.609 | 47.983 | 37.308 |
Goodwill
| 26.133 | 26.133 | 26.133 | 26.133 | 26.133 | 26.133 | 26.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.133 | 28.384 | 0 | 0 | 0.09 | 0.099 | 0.112 | 0.124 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 174.217 | 180.642 | 180.55 | 163.388 | 186.308 | 186.824 | 108.337 | 170.324 | 178.35 | 156.371 | 160.152 | 159.013 | 165.436 | 190.276 | 173.97 | 184.051 | 193.427 | 192.868 | 197.047 | 130.163 | 136.518 | 126.045 | 33.922 | 3.591 | 1.175 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 200.35 | 206.775 | 206.684 | 189.522 | 212.442 | 212.957 | 134.471 | 198.458 | 206.483 | 184.505 | 188.285 | 187.147 | 193.569 | 218.41 | 202.103 | 212.185 | 221.811 | 192.868 | 197.047 | 130.252 | 136.617 | 126.156 | 34.047 | 3.591 | 1.175 | 0 | 0 | 0 |
Long Term Investments
| 347.999 | -757.803 | -502.939 | 288.933 | 76.527 | 0 | 219.101 | 101.093 | 251.627 | 129.053 | 139.752 | 121.096 | 123.116 | 0 | 0 | 0 | 0 | 0 | 63.258 | 147.093 | 123.893 | 0 | -1.239 | -27.336 | -29.549 | 0 | 0 | 0 |
Tax Assets
| 8.482 | 5.112 | 4.272 | 11.572 | 11.882 | 14.232 | 9.869 | 8.44 | 6.604 | 5.927 | 8.497 | 7.987 | 7.788 | 7.42 | 6.569 | 6.775 | 6.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 17.466 | 1,150.217 | 934.759 | 15.443 | 243.194 | 215.11 | 177.353 | 143.028 | 10.954 | -0.001 | -0.001 | -22.055 | -20.707 | 105.819 | 116.119 | 122.372 | 131.669 | 53.751 | 1.226 | 1.814 | 0.317 | 42.893 | 25.357 | 27.676 | 29.889 | 0.386 | 0.406 | 0.426 |
Total Non-Current Assets
| 1,493.41 | 1,522.632 | 1,524.263 | 1,411.454 | 1,385.43 | 1,283.682 | 1,305.13 | 1,172.413 | 1,034.838 | 834.684 | 802.632 | 730.722 | 702.925 | 721.648 | 696.818 | 662.434 | 658.992 | 627.369 | 640.79 | 456.97 | 445.198 | 317.934 | 195.903 | 48.101 | 50.528 | 45.995 | 48.389 | 37.734 |
Total Assets
| 5,198.294 | 4,690.493 | 3,935.427 | 3,694.978 | 3,152.463 | 2,899.711 | 2,775.008 | 2,482.21 | 2,080.909 | 1,954.666 | 1,591.741 | 1,341.877 | 1,159.562 | 1,138.377 | 1,109.7 | 1,039.912 | 993.284 | 934.097 | 952.211 | 755.439 | 715.065 | 561.431 | 484.246 | 399.545 | 370.303 | 238.935 | 221.461 | 194.636 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 32.191 | 40.703 | 70.564 | 185.14 | 169.869 | 137.855 | 147.99 | 198.948 | 169.414 | 150.372 | 109.08 | 58.972 | 71.028 | 116.404 | 143.476 | 142.788 | 121.036 | 64.59 | 59.139 | 73.042 | 89.276 | 39.099 | 49.823 | 44.441 | 27.695 | 24.199 | 29.705 | 12.577 |
Short Term Debt
| 0.067 | 7.892 | 9.023 | 29.923 | 20 | 20 | 21 | 40.5 | 52.74 | 91.58 | 55.13 | 98.223 | 87.323 | 144.764 | 147.2 | 142.7 | 175 | 296.56 | 263.26 | 201.3 | 220.47 | 216.3 | 121.56 | 52.26 | 18.918 | 25.8 | 26.9 | 18.48 |
Tax Payables
| 39.51 | 41.186 | 25.586 | 19.87 | 15.703 | 12.032 | 51.845 | 55.932 | 28.128 | 28.605 | 17.929 | 11.694 | 9.039 | 4.526 | -5.748 | 4.969 | 7.178 | 11.919 | 3.756 | 6.55 | 7.462 | 5.945 | 6.294 | 0.993 | 5.587 | 7.27 | 6.642 | 6.949 |
Deferred Revenue
| 109.242 | 162.203 | 113.436 | 169.628 | 235.554 | -0 | 289.735 | 203.243 | 129.616 | 148.067 | 141.62 | 131.172 | 93.109 | 82.585 | 98.27 | 148.939 | 112.519 | 111.828 | 133.647 | 91.317 | 42.772 | 48.512 | 48.104 | 39.258 | 51.455 | 0 | 0 | 0 |
Other Current Liabilities
| 451.079 | 327.209 | 251.64 | 280.519 | 83.48 | 324.913 | 89.251 | 81.127 | 39.868 | 71.663 | 85.804 | 29.562 | 42.536 | 42.167 | 34.361 | 44.724 | 59.972 | 23.294 | 49.672 | 27.349 | 10.521 | 3.565 | 12.271 | 4.897 | 9.241 | 48.129 | 39.076 | 67.815 |
Total Current Liabilities
| 592.578 | 538.007 | 444.663 | 665.211 | 508.903 | 482.768 | 547.976 | 523.818 | 391.638 | 461.682 | 391.634 | 317.929 | 293.995 | 385.92 | 423.308 | 479.15 | 468.526 | 496.272 | 505.718 | 393.008 | 363.039 | 307.476 | 231.759 | 140.856 | 107.309 | 98.129 | 95.681 | 98.872 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 2.5 | 32.359 | 51.007 | 70.421 | 85.532 | 159.646 | 117.57 | 130.137 | 74.224 | 102.983 | 52 | 52 | 0 | 7 | 0 | 0 | 17 | 20.6 | 13.36 |
Deferred Revenue Non-Current
| 77.857 | 68.565 | 70.722 | 76.987 | 76.413 | 76.151 | 8.389 | 9.076 | 8.208 | 8.24 | 7.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 31.217 | 22.456 | 20.643 | 17.525 | 0 | 0 | 0 | 0 | -1.5 | -2.5 | -7.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -77.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 2.5 | 7.635 | 26.89 | 25.91 | 17.405 | 0.037 | 0.132 | 1.068 | 0.2 | 0 | 0 | 0.39 | 0.566 | 0 | 0 | 0 | 1.2 | 2.403 | 3.546 |
Total Non-Current Liabilities
| 31.217 | 91.021 | 91.365 | 94.512 | 76.413 | 76.151 | 8.389 | 9.076 | 9.708 | 10.74 | 39.993 | 77.897 | 96.331 | 102.937 | 159.683 | 117.702 | 131.204 | 74.424 | 102.983 | 52 | 52.39 | 0.566 | 7 | 0 | 0 | 18.2 | 23.003 | 16.906 |
Total Liabilities
| 623.795 | 629.027 | 536.028 | 759.723 | 585.317 | 558.919 | 556.365 | 532.894 | 401.346 | 472.422 | 431.627 | 395.826 | 390.327 | 488.857 | 582.991 | 596.852 | 599.73 | 570.696 | 608.701 | 445.008 | 415.429 | 308.042 | 238.759 | 140.856 | 107.309 | 116.329 | 118.684 | 115.778 |
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 |
Common Stock
| 234.331 | 234.331 | 234.331 | 234.331 | 234.331 | 234.331 | 234.331 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 180.255 | 153.571 | 153.571 | 153.571 | 153.571 | 90.336 | 90.336 | 90.336 | 60.336 | 60.336 | 60.336 |
Retained Earnings
| 2,556.351 | 2,158.555 | 1,819.156 | 1,553.834 | 1,344.272 | 1,219.087 | 1,155.574 | 1,010.124 | 839.384 | 712.46 | 519.055 | 389.906 | 273.493 | 184.128 | 116.291 | 81.877 | 68.185 | 37.578 | 31.574 | 29.44 | 27.37 | 25.602 | 32.365 | 35.644 | 38.656 | 34.979 | 16.829 | 0 |
Accumulated Other Comprehensive Income/Loss
| 164.487 | 164.487 | 164.487 | 137.715 | 125.818 | 117.781 | 82.824 | 66.894 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 26.716 | 26.716 | 26.716 | 26.716 | 26.717 | 26.716 | 26.716 | 26.716 | 82.408 | 74.901 | 68.953 | 63.095 | 57.917 | 53.269 | 55.216 | 55.216 | 54.433 | 68.454 | 91.529 | 79.3 | 75.65 | 72.719 | 122.786 | 123.062 | 123.062 | 16.945 | 13.742 | 10.673 |
Total Shareholders Equity
| 2,981.885 | 2,584.088 | 2,244.689 | 1,952.596 | 1,731.139 | 1,597.914 | 1,499.445 | 1,283.989 | 1,102.046 | 967.616 | 768.263 | 633.255 | 511.665 | 417.652 | 351.761 | 317.347 | 302.873 | 286.287 | 276.674 | 262.311 | 256.592 | 251.892 | 245.487 | 249.042 | 252.055 | 112.26 | 90.908 | 71.009 |
Total Equity
| 4,496.642 | 4,061.465 | 3,399.399 | 2,935.255 | 2,567.146 | 2,340.792 | 2,218.643 | 1,949.316 | 1,679.563 | 1,482.244 | 1,160.114 | 946.05 | 769.235 | 649.52 | 526.709 | 443.06 | 393.554 | 363.4 | 343.51 | 310.431 | 299.637 | 253.389 | 245.487 | 258.689 | 262.995 | 122.606 | 102.778 | 78.858 |
Total Liabilities & Shareholders Equity
| 5,198.294 | 4,690.493 | 3,935.427 | 3,694.978 | 3,152.463 | 2,899.711 | 2,775.008 | 2,482.21 | 2,080.909 | 1,954.666 | 1,591.741 | 1,341.877 | 1,159.562 | 1,138.377 | 1,109.7 | 1,039.912 | 993.284 | 934.097 | 952.211 | 755.439 | 715.065 | 561.431 | 484.246 | 399.545 | 370.303 | 238.935 | 221.461 | 194.636 |