Montnets Cloud Technology Group Co., Ltd.
SZSE:002123.SZ
14.13 (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
| 1,050.357 | 1,428.746 | 750.695 | 1,088.459 | 688.651 | 591.715 | 539.346 | 820.13 | 1,127.03 | 537.614 | 776.029 | 802.704 | 571.185 | 798.49 | 564.981 | 157.355 | 293.941 | 50.231 | 45.196 | 14.456 | 7.81 |
Short Term Investments
| 9.634 | 61.854 | 69.724 | 318.098 | 46.535 | -19.371 | -15.114 | 263.573 | 2 | 19 | -112.94 | -0.731 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 |
Cash and Short Term Investments
| 1,059.991 | 1,490.6 | 820.419 | 1,406.557 | 735.186 | 591.715 | 539.346 | 820.13 | 1,127.03 | 537.614 | 776.029 | 802.704 | 571.185 | 798.49 | 564.981 | 157.355 | 293.941 | 50.231 | 50.196 | 14.456 | 7.81 |
Net Receivables
| 1,994.269 | 1,758.937 | 1,782.466 | 1,778.283 | 1,886.076 | 1,954.161 | 1,929.483 | 2,050.271 | 1,990.982 | 1,351.897 | 1,887.976 | 1,709.921 | 1,572.901 | 998.646 | 781.725 | 451.059 | 277.397 | 140.268 | 115.49 | 78.184 | 67.646 |
Inventory
| -9.634 | -61.854 | -69.724 | 1.805 | 4.264 | 359.384 | 531.807 | 313.354 | 672.237 | 547.361 | 696.357 | 566.153 | 438.349 | 358.174 | 164.948 | 151.347 | 79.62 | 30.868 | 25.265 | 13.001 | 6.592 |
Other Current Assets
| 31.005 | 62.085 | 53.376 | 47.682 | 30.985 | 18.373 | 64.403 | 17.563 | 69.342 | 106.108 | 92.197 | 108.007 | 50.945 | 22.347 | 9.099 | 1.348 | 1.957 | -4.226 | -5.046 | -4.534 | -9.296 |
Total Current Assets
| 3,464.202 | 3,552.623 | 2,842.388 | 3,234.327 | 2,656.511 | 2,923.633 | 3,065.039 | 3,201.317 | 3,859.591 | 2,542.98 | 3,452.558 | 3,186.784 | 2,633.38 | 2,177.656 | 1,520.753 | 761.109 | 652.915 | 217.141 | 185.905 | 101.107 | 72.752 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 342.078 | 359.487 | 375.793 | 319.459 | 320.21 | 529.5 | 548.969 | 570.41 | 610.079 | 715.367 | 800.729 | 617.162 | 517.625 | 509.165 | 424.234 | 242.254 | 64.535 | 31.828 | 26.017 | 24.905 | 20.011 |
Goodwill
| 0 | 1,608.445 | 2,231.538 | 2,514.99 | 2,514.99 | 2,542.846 | 2,542.846 | 2,470.041 | 2,470.041 | 3.994 | 8.728 | 8.728 | 8.728 | 8.728 | 4.734 | 4.734 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 213.307 | 227.932 | 244.237 | 261.828 | 301.816 | 358.616 | 392.28 | 420.682 | 198.375 | 53.646 | 60.961 | 135.128 | 98.929 | 83.048 | 29.062 | 17.43 | 10.646 | 10.96 | 4.194 | 4.768 | 5.414 |
Goodwill and Intangible Assets
| 213.307 | 1,836.377 | 2,475.775 | 2,776.818 | 2,816.807 | 2,901.462 | 2,935.126 | 2,890.723 | 2,668.417 | 57.639 | 69.689 | 143.856 | 107.657 | 91.776 | 33.796 | 22.163 | 10.646 | 10.96 | 4.194 | 4.768 | 5.414 |
Long Term Investments
| 223.258 | 296.129 | 238.885 | -146.489 | 80.997 | 187.475 | 178.5 | -0 | 167.587 | 170.278 | 175.172 | 258.907 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
Tax Assets
| 25.213 | 19.131 | 17.302 | 12.373 | 8.257 | 105.256 | 31.743 | 32.987 | 33.979 | 29.137 | 28.703 | 2.223 | 5.035 | 8.28 | 5.427 | 2.869 | 1.343 | 0.731 | 0 | 0 | 0 |
Other Non-Current Assets
| 81.595 | 222.028 | 289.755 | 337.331 | 72.629 | 0.388 | 0.76 | 271.223 | 0.427 | 0.277 | -112.371 | 5.1 | 186.809 | 122.279 | 60.31 | 32.156 | 1 | 0.269 | 5 | 0 | 0 |
Total Non-Current Assets
| 885.451 | 2,733.151 | 3,397.51 | 3,299.492 | 3,298.9 | 3,724.081 | 3,695.098 | 3,765.344 | 3,480.489 | 972.699 | 961.921 | 1,027.248 | 817.126 | 731.499 | 523.768 | 299.443 | 77.524 | 43.788 | 31.211 | 29.673 | 25.425 |
Total Assets
| 4,349.652 | 6,285.774 | 6,239.899 | 6,533.819 | 5,955.411 | 6,647.714 | 6,760.137 | 6,966.661 | 7,340.079 | 3,515.679 | 4,414.48 | 4,214.032 | 3,450.506 | 2,909.155 | 2,044.52 | 1,060.552 | 730.439 | 260.929 | 217.116 | 130.78 | 98.177 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 451.51 | 429.736 | 422.188 | 716.309 | 638.879 | 708.259 | 709.725 | 794.222 | 867.529 | 505.114 | 865.927 | 762.611 | 686.248 | 607.881 | 363.247 | 227.351 | 141.482 | 37.518 | 24.675 | 26.117 | 21.487 |
Short Term Debt
| 1,744.19 | 1,901.181 | 1,154.348 | 850.72 | 622.99 | 829.183 | 561.814 | 482.054 | 577.3 | 214.565 | 320.03 | 445 | 245.209 | 122.578 | 51 | 70 | 0 | 12.8 | 12.8 | 12.8 | 12.8 |
Tax Payables
| 16.337 | 12.266 | 19.975 | 22.753 | 17.039 | 95.413 | 29.793 | 38.757 | 31.06 | 5.172 | 15.184 | 11.052 | -32.976 | -30.106 | -2.999 | -22.419 | -8.196 | -7.068 | 0.744 | 1.525 | 3.051 |
Deferred Revenue
| 186.854 | 78.456 | 189.072 | 297.942 | 293.149 | 95.413 | 120.246 | 159.627 | 145.679 | 61.903 | 64.211 | 49.523 | -11.918 | -25.569 | -1.294 | -21.782 | 0 | -5.362 | 1.755 | 2.647 | 8.188 |
Other Current Liabilities
| -338.152 | -212.734 | -379.637 | -684.433 | -458.888 | -403.972 | -342.96 | -702.587 | -689.675 | -351.313 | -686.3 | -316.991 | -299.066 | -156.736 | -233.794 | -108.46 | -88.314 | 12.796 | 19.313 | -7.677 | -23.471 |
Total Current Liabilities
| 2,512.25 | 2,638.64 | 1,828.134 | 1,919.6 | 1,752.049 | 2,032.556 | 1,788.345 | 1,566.295 | 1,799.422 | 940.554 | 1,444.98 | 1,713.805 | 1,273.745 | 1,125.927 | 539.408 | 372.04 | 186.454 | 88.201 | 83.962 | 61.53 | 43.543 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 196.557 | 216.137 | 182.136 | 126.319 | 0 | 0 | 0 | 135.394 | 600 | 700 | 600 | 100 | 10.6 | 50.6 | 134 | 0 | 0 | 0.765 | 0.846 | 0.921 | 0 |
Deferred Revenue Non-Current
| 1.412 | 3.132 | 5.355 | 13.408 | 16.374 | 21.779 | 25.779 | 66.165 | 62.496 | 49.941 | 52.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8.762 | 2.957 | 2.745 | 5.289 | 8.602 | 18.573 | 25.605 | 41.286 | 21.943 | -700 | -29.835 | 6.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.486 | 0 | 700 | 52.42 | 50.567 | 52.617 | 54.196 | 43.649 | 31.099 | 25.9 | 23.815 | 19.845 | 5.495 | 2.845 |
Total Non-Current Liabilities
| 206.731 | 222.226 | 190.236 | 145.016 | 24.976 | 40.353 | 51.384 | 260.333 | 684.438 | 749.941 | 675.006 | 156.811 | 63.217 | 104.796 | 177.649 | 31.099 | 25.9 | 24.58 | 20.691 | 6.416 | 2.845 |
Total Liabilities
| 2,718.981 | 2,860.866 | 2,018.37 | 2,064.616 | 1,777.025 | 2,072.908 | 1,839.729 | 1,826.628 | 2,483.86 | 1,690.495 | 2,119.985 | 1,870.616 | 1,336.963 | 1,230.724 | 717.057 | 403.14 | 212.354 | 112.782 | 104.652 | 67.946 | 46.388 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 42.112 | 0 | 0 | 0 | 43.619 | 74.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 800.4 | 802.196 | 802.196 | 811.541 | 804.101 | 810.607 | 861.595 | 861.595 | 861.595 | 504 | 504 | 504 | 504 | 336 | 224 | 128 | 64 | 48 | 48 | 34.2 | 34.2 |
Retained Earnings
| -1,678.742 | 163.823 | 885.893 | 1,124.007 | 1,022.84 | 1,312.771 | 1,245.233 | 1,108.17 | 852.036 | 753.477 | 1,056.758 | 994.159 | 892.278 | 631.3 | 389.501 | 246.789 | 158.164 | 81.973 | 51.08 | 20.835 | 11.63 |
Accumulated Other Comprehensive Income/Loss
| -42.112 | 214.182 | 154.82 | 75.026 | -43.619 | -74.811 | 189.13 | 261.748 | 156.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,503.678 | 2,244.841 | 2,365.414 | 2,448.269 | 2,349.94 | 2,426.037 | 2,605.291 | 2,912.286 | 2,952.4 | 531.213 | 495.853 | 621.983 | 555.91 | 615.004 | 689.548 | 270.318 | 295.921 | 18.174 | 12.407 | 7.47 | 5.609 |
Total Shareholders Equity
| 1,625.336 | 3,425.042 | 4,208.323 | 4,458.843 | 4,176.88 | 4,549.415 | 4,901.25 | 5,143.798 | 4,822.339 | 1,788.69 | 2,056.611 | 2,120.142 | 1,952.187 | 1,582.305 | 1,303.049 | 645.107 | 518.085 | 148.147 | 111.487 | 62.505 | 51.439 |
Total Equity
| 1,630.671 | 3,424.907 | 4,221.529 | 4,469.203 | 4,178.386 | 4,574.805 | 4,920.408 | 5,140.034 | 4,856.219 | 1,825.184 | 2,294.494 | 2,343.416 | 2,113.544 | 1,678.432 | 1,327.463 | 657.412 | 518.085 | 148.147 | 112.464 | 62.834 | 51.79 |
Total Liabilities & Shareholders Equity
| 4,349.652 | 6,285.774 | 6,239.899 | 6,533.819 | 5,955.411 | 6,647.714 | 6,760.137 | 6,966.661 | 7,340.079 | 3,515.679 | 4,414.48 | 4,214.032 | 3,450.506 | 2,909.155 | 2,044.52 | 1,060.552 | 730.439 | 260.929 | 217.116 | 130.78 | 98.177 |