ShanDongDenghai Seeds Co.,Ltd
SZSE:002041.SZ
15.03 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 1,317.474 | 1,139.597 | 1,030.603 | 652.102 | 204.657 | 213.733 | 276.762 | 397.179 | 406.82 | 523.832 | 1,492.272 | 1,557.256 | 1,214.949 | 1,209.284 | 898.299 | 477.529 | 319.641 | 250.987 | 285.827 | 60.277 | 67.571 | 60.39 |
Short Term Investments
| 1,702.925 | 1,763.014 | 1,862.4 | 1,899.993 | 2,004.208 | -27.27 | -20.063 | -17.564 | -16.964 | 1,971.358 | 532.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3,020.399 | 2,902.611 | 2,893.003 | 2,552.095 | 2,208.865 | 213.733 | 276.762 | 397.179 | 406.82 | 523.832 | 1,492.272 | 1,557.256 | 1,214.949 | 1,209.284 | 898.299 | 477.529 | 319.641 | 250.987 | 285.827 | 60.277 | 67.571 | 60.39 |
Net Receivables
| 68.182 | 176.577 | 61.462 | 42.598 | 59.593 | 58.57 | 75.043 | 115.254 | 126.886 | 118.68 | 146.802 | 127.375 | 222.07 | 79.3 | 63.528 | 76.504 | 49.074 | 74.53 | 88.11 | 54.922 | 56.614 | 46.722 |
Inventory
| 854.525 | 798.851 | 498.365 | 407.747 | 608.496 | 790.9 | 909.046 | 697.435 | 560.778 | 684.065 | 694.966 | 631.888 | 394.715 | 253.397 | 218.8 | 253.317 | 321.499 | 275.321 | 212.116 | 201.092 | 150.892 | 112.225 |
Other Current Assets
| 76.976 | 17.138 | 16.159 | 16.942 | 0.679 | 1,835.638 | 2,322.552 | 2,492.831 | 2,438.219 | 1,971.358 | 532.318 | -11.854 | -10.038 | -8.768 | -12.955 | -30.036 | -6.066 | -10.695 | -8.925 | -6.944 | -10.02 | -8.968 |
Total Current Assets
| 4,020.082 | 3,895.177 | 3,468.988 | 3,019.381 | 2,877.633 | 2,898.842 | 3,583.403 | 3,702.699 | 3,532.702 | 3,297.934 | 2,866.359 | 2,304.666 | 1,821.696 | 1,533.213 | 1,167.672 | 777.314 | 684.147 | 590.143 | 577.128 | 309.347 | 265.057 | 210.369 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 636.152 | 606.449 | 624.498 | 619.626 | 663.588 | 692.472 | 683.018 | 592.835 | 580.31 | 575.679 | 565.163 | 577.615 | 412.452 | 381.109 | 362.651 | 326.723 | 299.293 | 262.004 | 198.17 | 144.497 | 111.375 | 43.385 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | -2.897 | 0 | -3.643 | 0 | 0 |
Intangible Assets
| 91.972 | 84.305 | 86.283 | 88.169 | 90.4 | 93.106 | 89.954 | 84.983 | 72.367 | 53.218 | 45.651 | 44.053 | 37.035 | 22.08 | 22.255 | 21.69 | 19.081 | 16.729 | 13.648 | 15.498 | 13.265 | 13.487 |
Goodwill and Intangible Assets
| 91.972 | 84.305 | 86.283 | 88.169 | 90.4 | 93.106 | 89.954 | 84.983 | 72.367 | 53.218 | 45.651 | 44.053 | 37.035 | 22.08 | 22.255 | 21.697 | 19.088 | 13.832 | 13.648 | 11.856 | 13.265 | 13.487 |
Long Term Investments
| 8.263 | -1,759.135 | -1,855.809 | -1,893.402 | -1,997.506 | 39 | 31.793 | 29.294 | 28.564 | 5 | 0 | 0 | 0 | 0 | 0 | 6.479 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1,759.135 | 1,872.38 | 1,924.27 | 19.711 | 29.362 | 51.665 | 45.526 | 73.136 | -5 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.002 | 0.001 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 45.698 | 41.751 | 13.884 | 2.465 | 2,034.329 | 5.695 | 6.155 | 12.146 | 10.498 | 22.503 | 17.834 | 15.538 | 16.439 | 16.221 | 12.929 | -0.085 | 3.215 | 3.443 | 3.428 | 2.118 | 0.167 | 0.047 |
Total Non-Current Assets
| 782.086 | 732.505 | 741.237 | 741.127 | 810.522 | 859.635 | 862.585 | 764.784 | 764.875 | 651.4 | 628.648 | 637.205 | 465.926 | 419.41 | 397.835 | 354.818 | 321.597 | 279.28 | 215.246 | 158.47 | 124.808 | 56.919 |
Total Assets
| 4,802.168 | 4,627.682 | 4,210.225 | 3,760.509 | 3,688.155 | 3,758.477 | 4,445.989 | 4,467.483 | 4,297.577 | 3,949.335 | 3,495.007 | 2,941.871 | 2,287.622 | 1,952.623 | 1,565.507 | 1,132.132 | 1,005.744 | 869.423 | 792.374 | 467.818 | 389.864 | 267.287 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 83.691 | 133.913 | 78.831 | 24.946 | 34.036 | 21.348 | 131.789 | 114.202 | 116.863 | 127.492 | 109.46 | 94.483 | 27.857 | 36.482 | 22.404 | 12.965 | 28.117 | 21.225 | 12.103 | 24.644 | 42.574 | 38.188 |
Short Term Debt
| 23.076 | 2 | 9 | 5 | 5.01 | -222.746 | -266.825 | -242.038 | -338.435 | 0 | 4 | 5 | 9 | 0 | 0 | 2 | 22 | 0 | 0 | 85 | 73 | 30 |
Tax Payables
| 0.805 | 2.545 | 2.786 | 1.609 | 1.421 | 2.25 | 2.378 | 7.243 | 138.84 | 14.598 | 3.869 | 3.588 | 9.493 | 8.797 | 0.439 | 2.793 | 3.244 | 1.311 | 0.744 | 0.274 | 0.859 | 1.367 |
Deferred Revenue
| 431.095 | 0 | 656.48 | 496.536 | 174.826 | 222.746 | 266.825 | 242.038 | 338.435 | 0 | 282.32 | 312.848 | 308.855 | 0 | 0 | 75 | 62.127 | 0 | 0 | 13.73 | 9.826 | 21.349 |
Other Current Liabilities
| 301.772 | 795.104 | 97.132 | 83.084 | 295.612 | 430.925 | 505.03 | 621.523 | 901.282 | 821.868 | 449.5 | 368.497 | 218.644 | 596.346 | 584.859 | 236.771 | 156.2 | 150.483 | 86.142 | 60.96 | 39.376 | 42.324 |
Total Current Liabilities
| 839.633 | 931.017 | 841.444 | 609.566 | 509.484 | 452.273 | 636.819 | 735.725 | 1,018.145 | 949.36 | 845.279 | 780.828 | 564.356 | 632.828 | 607.264 | 326.736 | 268.443 | 171.708 | 98.245 | 184.334 | 164.775 | 131.86 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 5.737 | 6.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.693 | 0.764 | 0.903 | 0 | 0 |
Deferred Revenue Non-Current
| 72.26 | 103.129 | 18.19 | 15.895 | 18.879 | 25.131 | 35.118 | 36.523 | 31.339 | 35.746 | 26.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -144.52 | 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
| 72.26 | 0 | 0 | 0 | 16.531 | 16.391 | 14.647 | 33.998 | 63.09 | 60.907 | 30.005 | 64.342 | 29.83 | 18.613 | 6.386 | 7.925 | 1.408 | 2.86 | 2.33 | 3.37 | 2.147 | 1.36 |
Total Non-Current Liabilities
| 5.737 | 109.787 | 18.19 | 15.895 | 35.41 | 41.523 | 49.766 | 70.521 | 94.429 | 96.654 | 56.804 | 64.342 | 29.83 | 18.613 | 6.386 | 7.925 | 1.408 | 3.553 | 3.094 | 4.273 | 2.147 | 1.36 |
Total Liabilities
| 845.371 | 1,040.804 | 859.633 | 625.461 | 544.894 | 493.796 | 686.584 | 806.246 | 1,112.573 | 1,046.013 | 902.083 | 845.17 | 594.185 | 651.441 | 613.65 | 334.661 | 269.852 | 175.262 | 101.339 | 188.607 | 166.922 | 133.22 |
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 |
Common Stock
| 880 | 880 | 880 | 880 | 880 | 880 | 880 | 880 | 880 | 352 | 352 | 352 | 352 | 176 | 176 | 176 | 176 | 176 | 88 | 66 | 66 | 66 |
Retained Earnings
| 2,286.522 | 2,049.788 | 1,846.951 | 1,668.715 | 1,635.502 | 1,605.386 | 1,671.116 | 1,573.399 | 1,172.46 | 1,453.738 | 1,154.471 | 869.204 | 655.809 | 462.984 | 290.518 | 199.766 | 197.164 | 184.567 | 198.023 | 157.958 | 111.668 | 52.959 |
Accumulated Other Comprehensive Income/Loss
| 375.808 | 356.758 | 336.889 | 313.126 | 297.183 | 276.575 | 227.018 | 207.312 | 166.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 27.224 | 27.224 | 27.224 | 27.224 | 27.224 | 30.168 | 27.224 | 27.224 | 27.224 | 194.813 | 148.908 | 131.698 | 122.526 | 294.33 | 291.782 | 288.914 | 288.914 | 291.039 | 378.204 | 40.486 | 27.416 | 14.658 |
Total Shareholders Equity
| 3,569.554 | 3,313.771 | 3,091.064 | 2,889.065 | 2,839.91 | 2,792.129 | 2,805.358 | 2,687.935 | 2,245.738 | 2,000.551 | 1,655.379 | 1,352.902 | 1,130.335 | 933.314 | 758.301 | 664.68 | 662.078 | 651.606 | 664.226 | 264.444 | 205.084 | 133.617 |
Total Equity
| 3,884.538 | 3,586.878 | 3,350.592 | 3,135.048 | 3,143.261 | 3,264.681 | 3,759.404 | 3,661.236 | 3,185.004 | 2,903.322 | 2,592.925 | 2,096.701 | 1,693.437 | 1,301.182 | 951.857 | 797.471 | 735.892 | 694.161 | 691.035 | 279.21 | 222.942 | 134.067 |
Total Liabilities & Shareholders Equity
| 4,802.168 | 4,627.682 | 4,210.225 | 3,760.509 | 3,688.155 | 3,758.477 | 4,445.989 | 4,467.483 | 4,297.577 | 3,949.335 | 3,495.007 | 2,941.871 | 2,287.622 | 1,952.623 | 1,565.507 | 1,132.132 | 1,005.744 | 869.423 | 792.374 | 467.818 | 389.864 | 267.287 |