Inner Mongolia OJing Science & Technology Co., Ltd.
SZSE:001269.SZ
42.29 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q1 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 298.457 | 409.34 | 563.621 | 847.239 | 362.984 | 448.694 | 313.101 | 442.036 | 508.688 | 117.411 | -131.165 | 121.165 | -6.359 | 6.359 | 22.794 | 67.749 | 67.761 | 5.384 | 5.384 | 14.113 | 14.113 | 28.82 | 30.153 | 28.563 | 28.563 | -16.027 | 16.027 | 16.027 | 10.928 | 10.928 | 16.11 | 16.11 |
Short Term Investments
| 93.071 | 466.158 | 200 | 20.021 | 0 | 0 | 0 | 0 | 0 | 0 | 262.33 | 10 | 12.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.054 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 391.528 | 875.498 | 763.621 | 867.259 | 362.984 | 448.694 | 313.101 | 442.036 | 508.688 | 117.411 | 131.165 | 131.165 | 6.359 | 6.359 | 22.794 | 67.749 | 67.761 | 5.384 | 5.384 | 14.113 | 14.113 | 28.82 | 30.153 | 28.563 | 28.563 | 16.027 | 16.027 | 16.027 | 10.928 | 10.928 | 16.11 | 16.11 |
Net Receivables
| 441.609 | 459.258 | 1,146.779 | 1,320.089 | 0 | 1,244.681 | 1,233.831 | 978.403 | 830.987 | 694.644 | 0 | 520.102 | 0 | 333.187 | 273.308 | 309.985 | 305.758 | 290.858 | 290.858 | 292.95 | 292.95 | 282.381 | 175.565 | 221.737 | 221.737 | 0 | 104.896 | 104.896 | 94.139 | 94.139 | 71.37 | 71.37 |
Inventory
| 461.68 | 575.707 | 544.554 | 487.821 | 404.694 | 221.772 | 103.579 | 105.801 | 62.393 | 32.956 | 0 | 47.18 | 0 | 30.657 | 27.308 | 24.306 | 24.306 | 30.135 | 30.135 | 34.503 | 36.81 | 24.78 | 27.624 | 19.88 | 22.084 | 0 | 11.644 | 11.644 | 11.87 | 11.87 | 14.817 | 14.817 |
Other Current Assets
| 653.692 | 502.176 | 432.284 | 478.536 | 1,592.241 | 322.926 | 181.8 | 43.865 | 50.463 | 695.504 | 0 | 30.847 | 0 | 335.756 | 274.589 | 12.107 | 16.323 | 26.856 | 26.856 | 321.916 | 26.104 | 36.693 | 41.465 | 240.49 | 25.22 | 0 | 2.524 | 2.524 | 6.343 | 6.343 | 2.599 | 2.599 |
Total Current Assets
| 1,948.51 | 2,269.144 | 2,887.238 | 2,925.225 | 2,359.918 | 2,077.032 | 1,832.31 | 1,570.105 | 1,452.531 | 845.871 | 131.165 | 729.294 | 6.359 | 372.771 | 324.69 | 414.147 | 414.147 | 353.234 | 353.234 | 370.531 | 369.976 | 372.674 | 274.808 | 288.933 | 297.604 | 16.027 | 135.091 | 135.091 | 123.279 | 123.279 | 104.896 | 104.896 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 559.843 | 575.106 | 569.831 | 553.894 | 500.789 | 440.814 | 426.966 | 397.777 | 358.022 | 284.532 | 0 | 234.131 | 0 | 169.258 | 155.032 | 149.122 | 158.106 | 213.628 | 213.628 | 228.806 | 216.407 | 194.725 | 124.362 | 103.267 | 93.434 | 0 | 40.472 | 40.472 | 38.101 | 38.101 | 26.95 | 26.95 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 |
Intangible Assets
| 17.051 | 16.556 | 16.648 | 16.739 | 16.831 | 16.923 | 17.014 | 17.106 | 17.198 | 17.289 | 0 | 17.473 | 0 | 17.839 | 18.022 | 18.206 | 18.206 | 0 | 0 | 0 | 0 | 0 | 0.054 | 0.03 | 0.059 | 0 | 0.079 | 0.079 | 0.09 | 0.09 | 0.101 | 0.101 |
Goodwill and Intangible Assets
| 17.051 | 16.556 | 16.648 | 16.739 | 16.831 | 16.923 | 17.014 | 17.106 | 17.198 | 17.289 | 0 | 17.473 | 0 | 17.839 | 18.022 | 18.206 | 18.206 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.219 | 0.196 | 0.224 | 0 | 0.245 | 0.245 | 0.256 | 0.256 | 0.266 | 0.266 |
Long Term Investments
| 0 | 0 | 0 | 12.666 | 2.677 | 2.543 | 0.23 | 0 | 1.344 | 2.074 | 0 | 3.669 | 0 | 7.326 | 4.554 | 4.375 | 0 | 0 | 0 | 1.764 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 45.499 | 44.951 | 25.705 | 25.589 | 13.356 | 12.323 | 11.311 | 0 | 8.933 | 7.791 | 0 | 6.806 | 0 | 5.492 | 3.628 | 5.55 | 0 | 1.173 | 0 | 3.272 | 0 | 0.757 | 0 | 2.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 23.98 | 22.906 | 14.084 | 5.281 | 22.679 | 16.794 | 15.885 | 24.856 | 16.077 | 34.794 | -131.165 | 8.028 | -6.359 | 2.009 | 2.466 | 9.304 | 17.879 | 2.524 | 3.698 | 0.054 | 6.17 | 5.546 | 3.269 | 3.642 | 3.278 | -16.027 | 0.75 | 0.75 | 0.707 | 0.707 | 0.917 | 0.917 |
Total Non-Current Assets
| 646.373 | 659.519 | 626.268 | 614.17 | 556.331 | 489.396 | 471.406 | 439.739 | 401.573 | 346.481 | -131.165 | 270.106 | -6.359 | 201.924 | 183.702 | 186.556 | 194.191 | 217.491 | 217.491 | 234.062 | 222.743 | 201.193 | 127.85 | 109.437 | 96.937 | -16.027 | 41.467 | 41.467 | 39.063 | 39.063 | 28.133 | 28.133 |
Total Assets
| 2,594.883 | 2,928.663 | 3,513.506 | 3,539.395 | 2,916.25 | 2,566.428 | 2,303.717 | 2,009.844 | 1,854.104 | 1,192.352 | 0 | 999.4 | 0 | 574.696 | 508.392 | 600.704 | 608.338 | 570.724 | 570.724 | 604.593 | 592.719 | 573.867 | 402.658 | 398.37 | 394.541 | 0 | 176.558 | 176.558 | 162.342 | 162.342 | 133.029 | 133.029 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 231.062 | 200.223 | 780.218 | 916.227 | 887.081 | 848.938 | 758.493 | 665.073 | 564.913 | 472.005 | 0 | 364.81 | 0 | 153.801 | 129.159 | 163.846 | 163.846 | 172.389 | 172.389 | 187.256 | 156.146 | 129.412 | 97.717 | 119.086 | 112.671 | 0 | 26.464 | 26.464 | 32.869 | 32.869 | 19.217 | 19.217 |
Short Term Debt
| 452.279 | 294.611 | 236.225 | 93.076 | 86.143 | 62.463 | 54.8 | 63.502 | 70.885 | 28 | 0 | 6.756 | 0 | 49.978 | 49.555 | 78.796 | 78.796 | 30 | 37.967 | 108.637 | 103.637 | 106.502 | 0 | 23.8 | 27.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 9.46 | 0.266 | 14.348 | 25.509 | 32.972 | 45.545 | 43.155 | 0 | 36.964 | 35.532 | 0 | 10.315 | 0 | 3.185 | 4.816 | 9.291 | 0 | 5.588 | 0 | 1.949 | 0 | 6.862 | 0 | 5.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 2.668 | 5.042 | 116.416 | 112.24 | 106.119 | 103.204 | 0 | 106.912 | 68.777 | 0 | 42.463 | 0 | 30.395 | 26.434 | 25.089 | 0 | 24.523 | 0 | 13.782 | 0 | 38.457 | 0 | 13.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 71.127 | 520.383 | 162.735 | 222.776 | -22.179 | 167.482 | 67.485 | 90.451 | -35.498 | 34.404 | 0 | 31.566 | 0 | 30.284 | 22.389 | 16.302 | 25.593 | 14.456 | 36.6 | 18.501 | 30.479 | 33.706 | 23.24 | 10.807 | 13.954 | 0 | 8.619 | 8.619 | 10.899 | 10.899 | 19.191 | 19.191 |
Total Current Liabilities
| 763.929 | 1,015.484 | 1,193.527 | 1,257.587 | 1,096.257 | 1,020.263 | 926.13 | 819.025 | 744.175 | 569.94 | 0 | 489.283 | 0 | 237.248 | 205.919 | 268.235 | 268.235 | 246.956 | 246.956 | 316.344 | 290.262 | 276.483 | 120.956 | 158.766 | 154.125 | 0 | 35.083 | 35.083 | 43.767 | 43.767 | 38.408 | 38.408 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 437.462 | 420.739 | 449.942 | 445.29 | 139.721 | 51.359 | 52.314 | 34.924 | 43.996 | 49.271 | 0 | 31.218 | 0 | 39.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 23.794 | 24.454 | 23.47 | 10.773 | 10.4 | 10.595 | 7.891 | 0 | 8.107 | 8.215 | 0 | 8.431 | 0 | 0.407 | 0.447 | 0.487 | 0 | 0 | 0 | 0.567 | 0 | 1.315 | 0 | 1.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 13.072 | 13.662 | 14.325 | 15.18 | 8.52 | 3.435 | 3.679 | 0 | 0 | 0 | 0 | -8.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.094 | 0 | 10.003 | 0 | 23.224 | 0 | 10.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 474.328 | 434.401 | 487.737 | 471.242 | 158.641 | 65.39 | 63.885 | 49.143 | 52.103 | 57.486 | 0 | 39.649 | 0 | 0.407 | 0.447 | 0.487 | 0 | 7.094 | 0 | 10.57 | 0 | 23.224 | 0 | 11.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,238.257 | 1,449.885 | 1,681.264 | 1,728.829 | 1,254.897 | 1,085.652 | 990.015 | 868.169 | 796.278 | 627.426 | 0 | 528.932 | 0 | 237.654 | 206.366 | 268.722 | 268.235 | 254.05 | 246.956 | 326.913 | 290.262 | 299.706 | 120.956 | 170.707 | 154.125 | 0 | 35.083 | 35.083 | 43.767 | 43.767 | 38.408 | 38.408 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 84.931 | 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
| 192.406 | 192.406 | 192.396 | 192.396 | 192.396 | 192.396 | 137.426 | 137.426 | 137.426 | 103.069 | 0 | 103.069 | 0 | 103.069 | 103.069 | 103.069 | 103.069 | 103.069 | 103.069 | 103.069 | 103.069 | 103.069 | 64.418 | 64.418 | 64.418 | 0 | 60 | 60 | 60 | 60 | 60 | 60 |
Retained Earnings
| 627.679 | 725.401 | 1,103.699 | 1,082.023 | 1,052.51 | 871.933 | 704.859 | 581.74 | 467.832 | 405.303 | 0 | 310.844 | 0 | 184.768 | 159.889 | 189.845 | 210.052 | 175.315 | 187.11 | 137.126 | 161.717 | 135.406 | 146.198 | 109.243 | 128.763 | 0 | 59.043 | 59.043 | 37.769 | 37.769 | 13.816 | 13.816 |
Accumulated Other Comprehensive Income/Loss
| 536.54 | 168.527 | 536.148 | 83.677 | 416.447 | 48.908 | 471.417 | 0 | 452.568 | 0 | 472.833 | 30.059 | 337.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.205 | -0 | 0 | 0 | 139.848 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 536.518 | 0 | 536.148 | 0 | 367.539 | 0 | 422.51 | 0 | 56.554 | 0 | 24.13 | 0 | 49.204 | 39.068 | 39.068 | 26.495 | 26.495 | 26.495 | 37.485 | 26.495 | 35.686 | 45.821 | 65.341 | 45.821 | 0 | 20.805 | 20.805 | 20.805 | 20.805 | 20.805 | 20.805 |
Total Shareholders Equity
| 1,356.626 | 1,454.324 | 1,832.242 | 1,810.566 | 1,661.353 | 1,480.776 | 1,313.702 | 1,141.675 | 1,057.826 | 564.926 | 472.833 | 470.468 | 337.041 | 337.041 | 302.026 | 331.982 | 339.617 | 316.675 | 316.675 | 277.68 | 291.282 | 274.161 | 256.437 | 227.663 | 239.002 | 139.848 | 139.848 | 139.848 | 118.574 | 118.574 | 94.621 | 94.621 |
Total Equity
| 1,356.626 | 1,454.324 | 1,832.242 | 1,810.566 | 1,661.353 | 1,480.776 | 1,313.702 | 1,141.675 | 1,057.826 | 564.926 | 472.833 | 470.468 | 337.041 | 337.041 | 302.026 | 331.982 | 339.617 | 316.675 | 316.675 | 277.68 | 291.282 | 274.161 | 256.437 | 227.663 | 239.002 | 139.848 | 139.848 | 139.848 | 118.574 | 118.574 | 94.621 | 94.621 |
Total Liabilities & Shareholders Equity
| 2,594.883 | 2,928.663 | 3,513.506 | 3,539.395 | 2,916.25 | 2,566.428 | 2,303.717 | 2,009.844 | 1,854.104 | 1,192.352 | 472.833 | 999.4 | 337.041 | 574.696 | 508.392 | 600.704 | 607.852 | 570.724 | 563.631 | 604.593 | 581.544 | 573.867 | 377.393 | 398.37 | 393.127 | 139.848 | 174.931 | 174.931 | 162.342 | 162.342 | 133.029 | 133.029 |