Shandong Weida Machinery Co., Ltd.
SZSE:002026.SZ
8.75 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 1,403.886 | 1,610.586 | 1,653.591 | 924.235 | 531.263 | 326.325 | 641.417 | 492.086 | 611.011 | 209.096 | 70.475 | 191.934 | 204.205 | 222.497 | 235.623 | 180.885 | 130.143 | 178.81 | 212.526 | 264.193 | 60.462 | 43.875 | 17.468 |
Short Term Investments
| 678.951 | 672.32 | 246.386 | 255.226 | -43.401 | -8.323 | -2.141 | -2.857 | -2.029 | 0.129 | 0 | 42.69 | 0.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,082.836 | 2,282.906 | 1,899.977 | 1,179.46 | 531.263 | 326.325 | 641.417 | 492.086 | 611.011 | 209.225 | 70.475 | 234.624 | 205.132 | 222.497 | 235.623 | 180.885 | 130.143 | 178.81 | 212.526 | 264.193 | 60.462 | 43.875 | 17.468 |
Net Receivables
| 894.899 | 690.535 | 857.106 | 596.012 | 525.363 | 562.28 | 545.653 | 473.405 | 294.382 | 278.403 | 194.957 | 159.92 | 156.625 | 130.305 | 54.842 | 53.232 | 51.202 | 55.839 | 88.751 | 83.91 | 0 | 0 | 0 |
Inventory
| 555.75 | 687.284 | 792.285 | 434.413 | 501.091 | 573.301 | 510.97 | 419.792 | 325.947 | 285.068 | 269.587 | 207.212 | 186.787 | 161.295 | 108.357 | 124.826 | 133.226 | 125.823 | 100.083 | 78.21 | 49.19 | 59.477 | 26.42 |
Other Current Assets
| 102.875 | 99.254 | 95.79 | 110.901 | 448.928 | 502.953 | 44.296 | 716.971 | 93.849 | 542.418 | 162.905 | 99.546 | 21.259 | 21.357 | 75.208 | 36.796 | 108.103 | 39.837 | 57.176 | 34.926 | 96.042 | 46.772 | 46.554 |
Total Current Assets
| 3,636.36 | 3,759.98 | 3,645.158 | 2,320.786 | 2,006.645 | 1,964.859 | 1,812.335 | 1,628.849 | 1,308.257 | 1,315.114 | 624.821 | 635.211 | 561.824 | 535.018 | 474.03 | 395.739 | 402.492 | 391.388 | 456.819 | 447.943 | 205.694 | 150.124 | 90.442 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 817.718 | 775.838 | 582.926 | 641.542 | 630.493 | 685.487 | 707.555 | 706.508 | 550.134 | 515.479 | 275.072 | 187.88 | 183.126 | 172.291 | 179.947 | 183.052 | 201.383 | 165.503 | 121.532 | 100.107 | 80.176 | 66.565 | 27.294 |
Goodwill
| 3.333 | 3.333 | 30.264 | 30.264 | 30.264 | 246.967 | 246.967 | 246.967 | 3.333 | 3.333 | 3.333 | 3.333 | 3.333 | 3.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 174.546 | 149.467 | 132.14 | 120.992 | 106.578 | 107.15 | 112.753 | 120.217 | 99.794 | 102.661 | 104.435 | 22.197 | 21.295 | 15.056 | 15.585 | 15.905 | 3.938 | 3.658 | 3.745 | 2.816 | 2.882 | 2.716 | 1.058 |
Goodwill and Intangible Assets
| 177.879 | 152.799 | 162.404 | 151.256 | 136.843 | 354.117 | 359.72 | 367.184 | 103.126 | 105.994 | 107.767 | 25.53 | 24.628 | 18.389 | 15.585 | 15.905 | 3.938 | 3.658 | 3.745 | 2.816 | 2.882 | 2.716 | 1.058 |
Long Term Investments
| -189.645 | -460.914 | -30.772 | -207.979 | 87.102 | 41.739 | 36.194 | 35.411 | 32.099 | 27.825 | 25.948 | -15.364 | 24.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 31.533 | 27.569 | 36.561 | 19.024 | 10.843 | 18.802 | 22.556 | 23.182 | 15.955 | 8.484 | 5.948 | 4.276 | 4.352 | 3.521 | 2.635 | 2.035 | 2.542 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 824.243 | 793.774 | 467.564 | 300.912 | 9.51 | 9.51 | 9.51 | 9.51 | 10.51 | 11.915 | 0.514 | 43.099 | 1.006 | 24.143 | 8.407 | 6.813 | 5.194 | 0 | 0 | 0 | 0.168 | 4.263 | 0 |
Total Non-Current Assets
| 1,661.728 | 1,289.067 | 1,218.684 | 904.757 | 874.791 | 1,109.655 | 1,135.535 | 1,141.795 | 711.824 | 669.698 | 415.249 | 245.42 | 238.088 | 218.344 | 206.574 | 207.806 | 213.057 | 169.162 | 125.276 | 102.923 | 83.226 | 73.544 | 28.351 |
Total Assets
| 5,298.088 | 5,049.047 | 4,863.842 | 3,225.542 | 2,881.436 | 3,074.514 | 2,947.87 | 2,770.644 | 2,020.082 | 1,984.812 | 1,040.069 | 880.631 | 799.913 | 753.362 | 680.604 | 603.544 | 615.549 | 560.55 | 582.096 | 550.866 | 288.92 | 223.668 | 118.793 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 951.968 | 463.498 | 890.365 | 426.754 | 341.899 | 369.051 | 389.137 | 283.189 | 267.003 | 280.962 | 168.076 | 20.861 | 120.592 | 8.721 | 99.366 | 50.917 | 82.528 | 61.581 | 108.484 | 91.8 | 94.865 | 64.245 | 29.472 |
Short Term Debt
| 565.436 | 695.603 | 222.395 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 23.854 | 32.273 | 50.4 | 33.357 | 20.809 | 25.141 | 30.326 | 29.668 | 17.409 | 13.859 | 6.995 | 12.117 | 10.281 | 14.305 | 11.246 | 10.36 | 4.663 | -4.497 | 1.853 | 0.03 | -3.464 | -4.769 | 1.498 |
Deferred Revenue
| 71.092 | 129.513 | 258.896 | 47.078 | 66.781 | 74.61 | 53.252 | 133.799 | 16.161 | 0 | 67.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 163.138 | 487.888 | 382.182 | 94.204 | 76.214 | 149.675 | 137.446 | 138.529 | 57.434 | 113.514 | 72.131 | 172.649 | 48.571 | 163.941 | 42.176 | 38.357 | 38.89 | 47.856 | 37.975 | 36.216 | 22.511 | 18.713 | 4.576 |
Total Current Liabilities
| 1,775.488 | 1,679.262 | 1,482.436 | 599.846 | 505.704 | 543.867 | 556.909 | 481.386 | 341.846 | 408.335 | 327.203 | 204.135 | 179.444 | 186.966 | 152.789 | 99.634 | 126.082 | 104.94 | 148.311 | 128.045 | 113.912 | 78.189 | 35.546 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 6.142 | 1.785 | 193.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 21.267 | 20 | 0 |
Deferred Revenue Non-Current
| 30.237 | 33.935 | 38.963 | 37.562 | 39.944 | 39.494 | 41.055 | 39.603 | 43.945 | 4.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 25.148 | 21.064 | 17.826 | 10.634 | 3.788 | 0.11 | 0.444 | 0.982 | 0 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6.862 | 39.211 | 43.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.923 | 7.508 | 0 | 0 | 0 | 0 | 0 | 0.2 | 3.1 | 2.8 | 4 | 10.12 |
Total Non-Current Liabilities
| 68.39 | 62.061 | 255.525 | 48.196 | 43.732 | 39.603 | 41.498 | 40.585 | 43.945 | 4.97 | 6.185 | 6.923 | 7.666 | 4.2 | 0 | 0 | 0 | 0 | 0.2 | 3.1 | 24.067 | 24 | 10.12 |
Total Liabilities
| 1,843.878 | 1,741.322 | 1,737.961 | 648.042 | 549.436 | 583.47 | 598.408 | 521.971 | 385.79 | 413.305 | 333.388 | 211.059 | 187.11 | 191.166 | 152.789 | 99.634 | 126.082 | 104.94 | 148.511 | 131.145 | 137.979 | 102.189 | 45.666 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 202.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 445.55 | 444.885 | 440.726 | 423.226 | 420.098 | 420.098 | 420.098 | 420.098 | 354.134 | 354.134 | 228.15 | 175.5 | 175.5 | 135 | 135 | 135 | 135 | 135 | 90 | 90 | 40 | 40 | 40 |
Retained Earnings
| 1,294.776 | 1,168.209 | 1,046.794 | 735.275 | 531.49 | 700.387 | 584.537 | 495.458 | 411.547 | 356.544 | 276.937 | 242.082 | 189.877 | 185.91 | 156.024 | 135.206 | 123.484 | 93.795 | 75.189 | 52.338 | 53.281 | 44.985 | 27.652 |
Accumulated Other Comprehensive Income/Loss
| 258.693 | 243.057 | 238.02 | 178.126 | 168.829 | 152.735 | 131.68 | 120.512 | 110.267 | 0.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,016.788 | 1,657.986 | 1,620.351 | 1,417.41 | 1,376.858 | 1,360.764 | 1,339.709 | 1,328.542 | 896.099 | 764.962 | 288.573 | 251.991 | 247.425 | 167.266 | 236.791 | 233.704 | 231.771 | 224.802 | 268.175 | 262.957 | 44.94 | 24.808 | 5.475 |
Total Shareholders Equity
| 3,420.823 | 3,271.08 | 3,099.651 | 2,573.197 | 2,328.447 | 2,481.25 | 2,344.344 | 2,244.098 | 1,634.291 | 1,571.506 | 706.681 | 669.573 | 612.802 | 562.195 | 527.815 | 503.91 | 489.192 | 455.339 | 433.364 | 405.294 | 138.221 | 109.793 | 73.127 |
Total Equity
| 3,454.21 | 3,307.724 | 3,125.881 | 2,577.5 | 2,331.999 | 2,491.045 | 2,349.463 | 2,248.674 | 1,634.291 | 1,571.506 | 706.681 | 669.573 | 612.802 | 562.195 | 527.815 | 503.91 | 489.468 | 455.61 | 433.585 | 419.72 | 150.941 | 121.479 | 73.127 |
Total Liabilities & Shareholders Equity
| 5,298.088 | 5,049.047 | 4,863.842 | 3,225.542 | 2,881.436 | 3,074.514 | 2,947.87 | 2,770.644 | 2,020.082 | 1,984.812 | 1,040.069 | 880.631 | 799.913 | 753.362 | 680.604 | 603.544 | 615.549 | 560.55 | 582.096 | 550.866 | 288.92 | 223.668 | 118.793 |