Unigroup Guoxin Microelectronics Co., Ltd.
SZSE:002049.SZ
71.82 (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
| 3,082.073 | 4,092.174 | 3,162.512 | 1,485.553 | 1,179.253 | 1,130.319 | 1,014.675 | 715.391 | 737.398 | 767.559 | 906.857 | 870.646 | 653.879 | 547.205 | 60.142 | 61.443 | 80.58 | 18.678 | 28.241 | 6.27 | 15.377 | 27.039 |
Short Term Investments
| 1,957.27 | -402.317 | -485.131 | -492.086 | 69.763 | -8.319 | 0 | 0 | -11.117 | 0 | 0 | 4.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5,039.343 | 4,092.174 | 3,162.512 | 1,485.553 | 1,249.016 | 1,130.319 | 1,014.675 | 715.391 | 737.398 | 767.559 | 906.857 | 870.646 | 653.879 | 547.205 | 60.142 | 61.443 | 80.58 | 18.678 | 28.241 | 6.27 | 15.377 | 27.039 |
Net Receivables
| 6,289.518 | 5,905.469 | 4,437.997 | 2,902.411 | 2,263.043 | 1,480.521 | 1,119.75 | 983.774 | 833.776 | 660.494 | 565.13 | 398.588 | 238.041 | 258.722 | 98.035 | 74.202 | 79.119 | 52.893 | 50.589 | 37.994 | 41.233 | 28.96 |
Inventory
| 2,513.398 | 2,213.238 | 1,223.165 | 890.708 | 863.977 | 788.588 | 600.545 | 533.586 | 504.949 | 332.918 | 219.053 | 208.258 | 117.597 | 97.407 | 46.177 | 58.779 | 66.983 | 54.417 | 37.172 | 45.43 | 32.828 | 18.124 |
Other Current Assets
| 248.212 | 43.558 | 6.85 | 10.118 | 28.35 | 5.591 | 7.86 | 5.731 | 2.939 | 2.196 | -16.736 | -16.096 | -12.604 | -15.198 | -6.104 | 0.107 | 0.082 | 2.462 | 4.529 | 0.398 | -3.021 | 4.652 |
Total Current Assets
| 14,090.471 | 12,254.439 | 8,830.523 | 5,288.79 | 4,404.385 | 3,405.019 | 2,742.83 | 2,238.481 | 2,079.062 | 1,763.167 | 1,674.304 | 1,461.396 | 996.912 | 888.136 | 198.25 | 194.53 | 226.764 | 128.45 | 120.53 | 90.091 | 86.418 | 78.774 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 617.566 | 448.384 | 355.736 | 237.144 | 435.409 | 260.086 | 277.072 | 321.916 | 353.235 | 357.465 | 351.831 | 336.392 | 274.817 | 279.11 | 263.127 | 268.929 | 226.878 | 202.06 | 176.442 | 95.637 | 77.744 | 63.994 |
Goodwill
| 685.676 | 685.676 | 685.676 | 685.676 | 685.676 | 806.682 | 806.682 | 806.682 | 806.682 | 685.676 | 685.676 | 685.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 397.297 | 381.049 | 763.931 | 742.864 | 1,038.318 | 951.033 | 1,216.915 | 996.772 | 787.16 | 575.097 | 345.518 | 221.774 | 43.654 | 34.848 | 12.233 | 13.14 | 13.697 | 14.304 | 12.58 | 12.575 | 3.496 | 3.343 |
Goodwill and Intangible Assets
| 1,082.974 | 1,066.725 | 1,449.607 | 1,428.54 | 1,723.994 | 1,757.715 | 2,023.598 | 1,803.454 | 1,593.842 | 1,260.773 | 1,031.194 | 907.45 | 43.654 | 34.848 | 12.233 | 13.14 | 13.697 | 14.304 | 12.58 | 12.575 | 3.496 | 3.343 |
Long Term Investments
| 1,644.916 | 914.357 | 906.547 | 630.561 | 29.161 | 285.729 | 146.209 | 83.044 | 79.303 | 86.47 | 4.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 55.738 | 19.617 | 39.76 | 27.507 | 26.473 | 14.99 | 6.754 | 9.265 | 10.254 | 15.278 | 11.039 | 12.625 | 8.099 | 4.439 | 0.559 | 0.342 | 0.379 | 0.56 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 42.199 | 625.233 | 10.075 | 15.189 | 167.043 | 2.483 | 10.563 | 10.452 | 13.75 | 6.834 | 5.095 | 7.289 | 6.159 | 6.472 | 15.324 | 13.264 | 11.142 | -0.331 | 3.618 | 2.864 | 0.109 | 0.487 |
Total Non-Current Assets
| 3,443.393 | 3,074.315 | 2,761.725 | 2,338.94 | 2,382.08 | 2,321.003 | 2,464.195 | 2,228.131 | 2,050.383 | 1,726.82 | 1,403.71 | 1,263.757 | 332.729 | 324.869 | 291.244 | 295.675 | 252.096 | 216.593 | 192.64 | 111.075 | 81.35 | 67.823 |
Total Assets
| 17,533.863 | 15,328.754 | 11,592.248 | 7,627.731 | 6,786.465 | 5,726.022 | 5,207.025 | 4,466.612 | 4,129.446 | 3,489.987 | 3,078.013 | 2,725.153 | 1,329.641 | 1,213.006 | 489.494 | 490.205 | 478.86 | 345.043 | 313.171 | 201.167 | 167.768 | 146.598 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 1,165.488 | 1,354.364 | 1,223.037 | 1,012.006 | 992.485 | 736.563 | 487.132 | 310.259 | 444.69 | 302.413 | 250.013 | 194.744 | 183.097 | 149.964 | 27.561 | 17.842 | 29.595 | 26.267 | 21.035 | 20.884 | 21.647 | 12.514 |
Short Term Debt
| 848.13 | 70.453 | 156.507 | 397.754 | 277.971 | 22.516 | 244.837 | 130.268 | 30.399 | 0.53 | 0.66 | 49.54 | 1.905 | 22.548 | 11.18 | 53.145 | 43.745 | 44.249 | 37.993 | 31.14 | 25.5 | 42.13 |
Tax Payables
| 48.14 | 92.279 | 106.135 | 34.281 | 25.319 | 66.503 | 41.883 | 27.642 | 43.714 | 31 | 20.936 | 8.649 | -1.373 | 2.966 | 1.769 | -1.518 | 1.062 | -3.258 | -3.42 | -0.098 | -2.495 | -0.515 |
Deferred Revenue
| 775.233 | 0 | 1,151.02 | 539.904 | 288.889 | 66.503 | 160.66 | 136.393 | 118.591 | 74.374 | 53.09 | 52.541 | 24.606 | 20.828 | 11.38 | 5.556 | 14.581 | 14.2 | 10.248 | 12.594 | 11.551 | 11.705 |
Other Current Liabilities
| -67.598 | 605.994 | -1,220.413 | -976.615 | -958.867 | -600.729 | -510.642 | -333.664 | -483.935 | -327.251 | -269.599 | -182.412 | -181.05 | -152.263 | -27.352 | -15.915 | -27.542 | -20.41 | -16.863 | -18.488 | -18.746 | -11.772 |
Total Current Liabilities
| 3,934.881 | 3,477.454 | 2,639.323 | 2,019.336 | 1,618.282 | 1,027.918 | 911.002 | 581.157 | 598.149 | 383.479 | 305.114 | 317.807 | 210.282 | 194.006 | 52.099 | 76.952 | 91.037 | 87.315 | 70.029 | 66.918 | 59.103 | 66.577 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 1,511.573 | 1,772.269 | 1,368.836 | 417.467 | 371.2 | 300 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 30 | 31.8 | 19.44 | 5 |
Deferred Revenue Non-Current
| 123.25 | 54.09 | 185.649 | 204.207 | 588.827 | 581.241 | 732.358 | 578.403 | 574.951 | 461.122 | 408.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 89.081 | 73.986 | 77.786 | 17.597 | 14.6 | 15.141 | 18.342 | 19.689 | 19.824 | 17.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 22.52 | 175.8 | 28.772 | 0.8 | 0.8 | 0.8 | 0.8 | 1.53 | 2.26 | 2.99 | 12.75 | 375.362 | 64.207 | 53.487 | 12.301 | 8.775 | 0.77 | 0.74 | 2.47 | 1.77 | 1.77 | 0.09 |
Total Non-Current Liabilities
| 1,746.424 | 2,076.145 | 1,661.042 | 640.07 | 975.427 | 897.182 | 761.5 | 609.622 | 597.035 | 481.683 | 421.128 | 375.362 | 64.207 | 53.487 | 12.301 | 8.775 | 0.77 | 25.74 | 32.47 | 33.57 | 21.21 | 5.09 |
Total Liabilities
| 5,681.305 | 5,553.599 | 4,300.365 | 2,659.407 | 2,593.709 | 1,925.1 | 1,672.502 | 1,190.779 | 1,195.184 | 865.163 | 726.241 | 693.169 | 274.489 | 247.493 | 64.4 | 85.727 | 91.807 | 113.055 | 102.499 | 100.488 | 80.313 | 71.667 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 849.619 | 849.609 | 606.837 | 606.818 | 606.818 | 606.818 | 606.818 | 606.818 | 606.818 | 606.818 | 303.409 | 296.941 | 135 | 135 | 135 | 135 | 90 | 75.5 | 75.5 | 50.5 | 50.5 | 50.5 |
Retained Earnings
| 10,365.557 | 7,876.396 | 5,444.555 | 3,585.691 | 2,825.167 | 2,418.173 | 2,103.965 | 1,875.482 | 1,586.311 | 1,330.048 | 1,080.292 | 843.59 | 681.206 | 595.491 | 92.647 | 76.6 | 62.426 | 46.304 | 33.867 | 30.647 | 21.52 | 11.857 |
Accumulated Other Comprehensive Income/Loss
| 660.287 | 599.327 | 575.367 | 155.544 | 142.146 | 155.299 | 169.766 | 90.035 | 61.507 | -9.461 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -221.293 | 377.744 | 616.737 | 614.09 | 614.09 | 614.09 | 614.09 | 620.509 | 620.509 | 679.531 | 968.071 | 843.321 | 224.573 | 221.712 | 183.341 | 180.235 | 222.479 | 95.658 | 88.034 | 8.715 | 5.9 | 2.89 |
Total Shareholders Equity
| 11,654.17 | 9,703.075 | 7,243.496 | 4,962.143 | 4,188.222 | 3,794.38 | 3,494.64 | 3,192.844 | 2,875.145 | 2,616.397 | 2,351.772 | 1,983.852 | 1,040.779 | 952.204 | 410.988 | 391.835 | 374.906 | 217.462 | 197.401 | 89.862 | 77.92 | 65.247 |
Total Equity
| 11,729.308 | 9,775.155 | 7,291.883 | 4,968.324 | 4,192.756 | 3,800.922 | 3,534.523 | 3,275.833 | 2,934.262 | 2,624.824 | 2,351.772 | 2,031.984 | 1,055.152 | 965.512 | 425.094 | 404.478 | 387.053 | 231.988 | 210.672 | 100.679 | 87.455 | 74.931 |
Total Liabilities & Shareholders Equity
| 17,533.863 | 15,328.754 | 11,592.248 | 7,627.731 | 6,786.465 | 5,726.022 | 5,207.025 | 4,466.612 | 4,129.446 | 3,489.987 | 3,078.013 | 2,725.153 | 1,329.641 | 1,213.006 | 489.494 | 490.205 | 478.86 | 345.043 | 313.171 | 201.167 | 167.768 | 146.598 |