Shandong Oriental Ocean Sci-Tech Co., Ltd.
SZSE:002086.SZ
2.69 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 1,292.911 | 129.789 | 228.651 | 265.973 | 858.614 | 62.902 | 447.235 | 480.756 | 1,139.736 | 71.602 | 145.311 | 190.067 | 135.879 | 202.656 | 180.115 | 461.418 | 81.159 | 195.411 | 38.704 | 16.237 | 11.191 |
Short Term Investments
| -84.203 | 0 | 0 | 0.1 | -96.729 | 0 | 0 | 0 | 0 | 2 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,292.911 | 129.789 | 228.651 | 265.973 | 858.614 | 62.902 | 447.235 | 480.756 | 1,139.736 | 71.602 | 145.311 | 190.067 | 135.879 | 202.656 | 180.115 | 461.418 | 81.159 | 195.411 | 38.704 | 16.237 | 11.191 |
Net Receivables
| 51.227 | 257.68 | 658.715 | 1,015.216 | 585.077 | 1,212.155 | 340.775 | 263.277 | 261.113 | 188.214 | 96.409 | 87.794 | 149.619 | 123.446 | 126.406 | 177.476 | 63.518 | 46.225 | 30.479 | 37.312 | 23.788 |
Inventory
| 129.079 | 183.269 | 265.106 | 397.371 | 431.106 | 964.492 | 1,065.37 | 983.53 | 947.038 | 928.924 | 800.591 | 662.56 | 566.052 | 415.16 | 324.31 | 252.96 | 199.388 | 94.442 | 80.323 | 76.346 | 58.433 |
Other Current Assets
| 9.907 | 6.649 | 3.506 | 11.436 | 17.516 | 12.504 | 2.549 | 1.005 | 2.71 | 4.648 | 8.904 | 3.136 | 1.229 | 5.418 | 0.851 | 0.129 | 0.437 | -11.884 | -2.414 | -8.465 | -10.937 |
Total Current Assets
| 1,483.124 | 577.386 | 1,155.978 | 1,689.995 | 1,892.312 | 2,252.052 | 1,855.929 | 1,728.569 | 2,350.596 | 1,193.388 | 1,051.215 | 943.557 | 852.78 | 746.679 | 631.683 | 891.984 | 344.502 | 324.194 | 147.092 | 121.43 | 82.475 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,038.047 | 1,197.561 | 1,247.218 | 1,218.721 | 1,442.729 | 1,510.831 | 1,444.644 | 1,370.795 | 1,328.119 | 1,362.07 | 1,371.89 | 1,304.817 | 1,183.614 | 1,061.425 | 922.027 | 621.997 | 450.027 | 343.594 | 193.893 | 109.849 | 98.293 |
Goodwill
| 4.174 | 4.174 | 4.174 | 4.174 | 4.174 | 4.181 | 432.529 | 432.529 | 4.174 | 4.174 | 4.174 | 4.174 | 4.174 | 4.174 | 4.174 | 4.174 | 2.508 | 0 | 0 | 0 | 0 |
Intangible Assets
| 86.974 | 123.213 | 149.912 | 162.203 | 203.475 | 217.237 | 192.401 | 99.61 | 47.66 | 48.826 | 49.993 | 51.16 | 45.267 | 46.293 | 47.319 | 48.345 | 43.153 | 0.556 | 0.551 | 0.563 | 0.576 |
Goodwill and Intangible Assets
| 91.148 | 127.387 | 154.086 | 166.376 | 207.649 | 221.418 | 624.93 | 532.14 | 51.833 | 53 | 54.167 | 55.334 | 49.441 | 50.467 | 51.493 | 52.519 | 45.662 | 0.556 | 0.551 | 0.563 | 0.576 |
Long Term Investments
| 84.205 | 83.879 | 94.876 | 171.996 | 176.304 | 78 | 3.45 | 156.56 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 10.944 | 6.833 | 1.057 | -171.996 | -176.304 | -78 | -3.45 | -156.56 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.112 | 8.916 | 0.529 | 204.024 | 205.322 | 178.085 | 122.111 | 211.591 | 37.196 | 37.876 | 38.111 | 37.968 | 39.479 | 27.284 | 26.655 | 27.573 | 4.439 | 2.928 | 3.404 | 0.56 | 0.058 |
Total Non-Current Assets
| 1,224.455 | 1,424.575 | 1,497.766 | 1,589.121 | 1,855.7 | 1,910.334 | 2,191.685 | 2,114.526 | 1,417.149 | 1,452.947 | 1,464.168 | 1,398.119 | 1,272.535 | 1,139.176 | 1,000.176 | 702.089 | 500.127 | 347.078 | 197.848 | 110.972 | 98.926 |
Total Assets
| 2,707.579 | 2,001.962 | 2,653.744 | 3,279.116 | 3,748.012 | 4,162.385 | 4,047.613 | 3,843.095 | 3,767.745 | 2,646.336 | 2,515.383 | 2,341.676 | 2,125.314 | 1,885.855 | 1,631.858 | 1,594.073 | 844.629 | 671.273 | 344.94 | 232.402 | 181.401 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 84.27 | 193.179 | 138.105 | 146.163 | 205.881 | 88.191 | 93.139 | 68.308 | 164.789 | 81.052 | 54.243 | 41.578 | 91.09 | 23.74 | 37.713 | 25.64 | 21.912 | 55.436 | 38.675 | 26.237 | 14.986 |
Short Term Debt
| 407.377 | 429.781 | 519.388 | 704.197 | 962.875 | 759.867 | 686.737 | 519.811 | 233.481 | 766.421 | 765 | 652 | 493.9 | 538.2 | 365.774 | 426.218 | 308.435 | 155.5 | 154.53 | 87.777 | 84.277 |
Tax Payables
| 11.179 | 11.094 | 5.888 | 2.943 | 3.244 | 3.604 | 3.333 | -0.001 | -4.251 | 0.621 | -2.844 | 3.21 | 1.591 | 4.48 | 2.727 | 1.289 | 2.321 | 0.269 | 0.195 | 2.151 | 1.862 |
Deferred Revenue
| 276.112 | 12.004 | 790.571 | 545.022 | 356.68 | 3.604 | 11.147 | 19.351 | 29.323 | 51.99 | 83.2 | 193.402 | 198.896 | 46.886 | 46.813 | 33.732 | 44.544 | 47.184 | 24.1 | 22.909 | 9.001 |
Other Current Liabilities
| 1.339 | 994.191 | 0.853 | 1.21 | 14.074 | 42.422 | 9.96 | 12.369 | 258.675 | 6.404 | 9.104 | 5.971 | 13.647 | 22.335 | 5.256 | 2.838 | 0.331 | 4.631 | 0.44 | 0.327 | 3.716 |
Total Current Liabilities
| 769.097 | 1,629.155 | 1,448.917 | 1,396.592 | 1,539.511 | 894.085 | 800.983 | 619.839 | 686.268 | 905.867 | 911.547 | 892.951 | 797.532 | 631.161 | 455.556 | 488.428 | 375.222 | 262.752 | 217.746 | 137.251 | 111.981 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 118.778 | 122.381 | 114.878 | 15.712 | 10 | 190 | 125 | 246 | 161.294 | 214.725 | 126 | 46 | 0 | 36.9 | 45 | 30 | 1.4 | 1.4 | 1.4 | 2 | 2 |
Deferred Revenue Non-Current
| 111.044 | 115.529 | 130.414 | 142.289 | 152.459 | 134.111 | 122.385 | 90.359 | 94.35 | 94.858 | 84.645 | 0 | 44.693 | 31.804 | 19.909 | 12 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.085 | 0 | 12.128 | -15.712 | 17.618 | 17.081 | -125 | -246 | -161.294 | -214.725 | -84.645 | 0 | 0 | -36.9 | -45 | -29.3 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 81.843 | 1,288.775 | 525.523 | 295.927 | 280.208 | 150 | 125 | 246 | 161.294 | 214.725 | 84.645 | 68.328 | 0 | 36.9 | 45 | 30 | 7 | 13.4 | 8.7 | 4.7 | 0 |
Total Non-Current Liabilities
| 311.75 | 1,526.685 | 782.943 | 438.217 | 460.284 | 491.192 | 247.385 | 336.359 | 255.644 | 309.583 | 210.645 | 114.328 | 44.693 | 68.704 | 64.909 | 42.7 | 8.4 | 14.8 | 10.1 | 6.7 | 2 |
Total Liabilities
| 1,080.848 | 3,155.84 | 2,231.86 | 1,834.808 | 1,999.795 | 1,385.277 | 1,048.368 | 956.197 | 941.912 | 1,215.45 | 1,122.191 | 1,007.279 | 842.225 | 699.866 | 520.465 | 531.128 | 383.622 | 277.552 | 227.846 | 143.951 | 113.981 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,958.947 | 756.35 | 756.35 | 756.35 | 756.35 | 756.35 | 687.7 | 687.7 | 343.85 | 243.85 | 243.85 | 243.85 | 243.85 | 243.85 | 243.85 | 121.925 | 86.3 | 86.3 | 51.8 | 51.8 | 51.8 |
Retained Earnings
| -2,338.474 | -4,088.095 | -2,503.189 | -1,483.909 | -1,184.495 | -163.501 | 624.65 | 510.914 | 459.282 | 415.331 | 380.363 | 327.507 | 285.5 | 198.839 | 133 | 150.975 | 108.95 | 81.674 | 53.974 | 30.347 | 13.277 |
Accumulated Other Comprehensive Income/Loss
| 6.695 | 102.584 | 96.141 | 97.646 | 101.975 | 100.571 | 95.405 | 88.969 | 81.078 | 0.072 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,990.232 | 2,061.179 | 2,061.179 | 2,061.179 | 2,061.179 | 2,061.179 | 1,565.958 | 1,572.308 | 1,916.158 | 744.789 | 738.159 | 734.117 | 725.722 | 717.429 | 709.248 | 765.21 | 240.232 | 224.643 | 10.725 | 6.154 | 2.343 |
Total Shareholders Equity
| 1,617.4 | -1,167.982 | 410.481 | 1,431.267 | 1,735.009 | 2,754.6 | 2,973.714 | 2,859.891 | 2,800.368 | 1,404.043 | 1,362.439 | 1,305.474 | 1,255.072 | 1,160.118 | 1,086.099 | 1,038.11 | 435.482 | 392.617 | 116.499 | 88.301 | 67.42 |
Total Equity
| 1,626.731 | -1,153.878 | 421.885 | 1,444.308 | 1,748.217 | 2,777.109 | 2,999.245 | 2,886.897 | 2,825.833 | 1,430.886 | 1,393.192 | 1,334.397 | 1,283.089 | 1,185.989 | 1,111.393 | 1,062.945 | 461.008 | 393.721 | 117.094 | 88.451 | 67.42 |
Total Liabilities & Shareholders Equity
| 2,707.579 | 2,001.962 | 2,653.744 | 3,279.116 | 3,748.012 | 4,162.385 | 4,047.613 | 3,843.095 | 3,767.745 | 2,646.336 | 2,515.383 | 2,341.676 | 2,125.314 | 1,885.855 | 1,631.858 | 1,594.073 | 844.629 | 671.273 | 344.94 | 232.402 | 181.401 |