Shanghai Hongda New Material Co., Ltd.
SZSE:002211.SZ
3.8 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 157.838 | 179.678 | 207.91 | 143.777 | 43.232 | 37.125 | 37.172 | 159.942 | 22.546 | 33.84 | 223.331 | 351.263 | 254.34 | 654.776 | 200.096 | 172.669 | 44.76 | 46.94 | 26.385 | 10.011 |
Short Term Investments
| 7.804 | 0 | 0 | 0 | 280.84 | 687.353 | 574.25 | 297.6 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
Cash and Short Term Investments
| 165.643 | 179.678 | 207.91 | 143.777 | 324.072 | 37.125 | 37.172 | 159.942 | 22.546 | 33.84 | 223.331 | 351.263 | 254.34 | 654.776 | 200.096 | 172.669 | 44.76 | 46.94 | 26.385 | 10.211 |
Net Receivables
| 36.362 | 37.873 | 106.981 | 343.161 | 408.128 | 117.29 | 201.915 | 220.048 | 561.081 | 278.961 | 226.581 | 378.765 | 506.161 | 414.136 | 200.546 | 136.78 | 144.73 | 92.616 | 69.689 | 80.601 |
Inventory
| 15.19 | 20.204 | 41.039 | 320.455 | 29.962 | 86.35 | 96.261 | 67.222 | 97.974 | 139.891 | 182.905 | 280.114 | 285.091 | 201.697 | 149.842 | 203.896 | 126.548 | 92.738 | 93.419 | 59.527 |
Other Current Assets
| 6.017 | 4.718 | 44.072 | 30.702 | 3.334 | 691.127 | 580.04 | 320.555 | 10.621 | 16.649 | 60.692 | -24.907 | -75.229 | -22.947 | -12.776 | -8.745 | -10.359 | -3.625 | -7.749 | -7.737 |
Total Current Assets
| 223.212 | 242.473 | 400.002 | 838.095 | 765.495 | 931.892 | 915.388 | 767.767 | 692.222 | 469.341 | 693.509 | 985.236 | 970.363 | 1,247.663 | 537.709 | 504.6 | 305.679 | 228.67 | 181.745 | 142.602 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 63.947 | 77.131 | 93.521 | 110.177 | 123.904 | 163.38 | 187.521 | 205.628 | 227.136 | 326.104 | 849.932 | 1,510.158 | 1,348.898 | 1,126.067 | 906.881 | 751.266 | 501.307 | 285.943 | 129.995 | 76.221 |
Goodwill
| 0 | 0 | 0 | 165.971 | 165.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 21.612 | 21.623 | 22.127 | 22.859 | 23.588 | 35.631 | 36.422 | 37.204 | 38 | 38.814 | 86.266 | 92.355 | 94.022 | 60.033 | 51.217 | 41.35 | 43.296 | 19.282 | 13.08 | 13.357 |
Goodwill and Intangible Assets
| 21.612 | 21.623 | 22.127 | 188.83 | 189.559 | 35.631 | 36.422 | 37.204 | 38 | 38.814 | 86.266 | 92.355 | 94.022 | 60.033 | 51.217 | 41.35 | 43.296 | 19.282 | 13.08 | 13.357 |
Long Term Investments
| 0 | 0 | 0.057 | 5.777 | 7.274 | 0 | 0 | 0 | 7.503 | 341.129 | 37.221 | 77.029 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1.399 | 1.414 | 3.268 | 4.36 | 2.299 | 4.282 | 2.127 | 1.297 | 1.275 | 1.269 | 10.299 | 6.91 | 2.414 | 1.87 | 0.983 | 1.433 | 1.237 | 0.894 | 1.523 |
Other Non-Current Assets
| 0.788 | 2.424 | 0.184 | 0.165 | 1.086 | 49.296 | 49.687 | 55.064 | 67.735 | 88.235 | 69.126 | 0 | 46.37 | 26.122 | 0 | 0 | 0 | 0 | 0 | 0.098 |
Total Non-Current Assets
| 86.347 | 102.577 | 117.303 | 308.218 | 326.184 | 250.606 | 277.911 | 300.024 | 341.672 | 795.558 | 1,043.814 | 1,689.84 | 1,496.2 | 1,214.636 | 959.968 | 793.599 | 546.037 | 306.463 | 143.969 | 91.2 |
Total Assets
| 309.559 | 345.05 | 517.305 | 1,146.313 | 1,091.679 | 1,182.498 | 1,193.299 | 1,067.791 | 1,033.894 | 1,264.899 | 1,737.323 | 2,675.076 | 2,466.563 | 2,462.299 | 1,497.677 | 1,298.199 | 851.716 | 535.132 | 325.714 | 233.801 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 124.49 | 122.03 | 233.2 | 68.705 | 220.436 | 359.704 | 327.388 | 230.308 | 71.046 | 133.267 | 165.583 | 295.678 | 239.292 | 329.122 | 166.467 | 119.307 | 125.931 | 113.246 | 104.92 | 49.003 |
Short Term Debt
| 1.2 | 1.298 | 5.583 | 73.092 | 183.865 | 318.901 | 294.535 | 194.95 | 25 | 158.1 | 439.2 | 622.98 | 510 | 367.5 | 312 | 193.574 | 162.8 | 42.3 | 31 | 41.975 |
Tax Payables
| 1.59 | 1.817 | 3.791 | 9.064 | 9.403 | 0.733 | 7.517 | 6.111 | 7.041 | 4.903 | 6.289 | -61.995 | -68.621 | -16.897 | -6.38 | -8.876 | 0.753 | 2.072 | 5.133 | 4.302 |
Deferred Revenue
| 83.717 | 7.671 | 196.205 | 148.429 | 13.08 | 14.084 | 24.493 | 19.082 | 137.096 | 101.941 | 152.189 | -13.433 | -57.332 | -7.266 | 2.716 | -0.997 | 10.081 | 8.238 | 22.193 | 22.583 |
Other Current Liabilities
| 28.096 | 115.984 | 24.834 | 83.524 | -48.282 | -305.003 | -279.903 | -180.464 | 8.313 | 10.327 | 98.905 | 9.781 | 18.757 | 14.768 | 15.44 | 11.534 | 9.818 | 11.381 | 12.105 | 6.043 |
Total Current Liabilities
| 237.503 | 246.983 | 459.822 | 373.75 | 369.099 | 387.686 | 366.513 | 263.876 | 241.455 | 403.636 | 855.877 | 915.006 | 710.717 | 704.123 | 496.624 | 323.418 | 308.629 | 175.166 | 170.218 | 119.604 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1.56 | 2.649 | 2.044 | 2.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.8 | 138.7 | 0 | 0 |
Deferred Revenue Non-Current
| 1.456 | 1.775 | 2.412 | 2.746 | 3.081 | 0.393 | 0.445 | 0 | 0 | 8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0.218 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5.776 | 1.016 | 0 | -2.997 | 0 | 0 | 0 | 0 | 0 | 0 | 42.015 | 38.777 | 44.791 | 27.905 | 25.982 | 26.259 | 8.41 | 10.581 | 0.25 | 0.25 |
Total Non-Current Liabilities
| 8.792 | 5.441 | 4.456 | 2.964 | 3.339 | 0.393 | 0.445 | 0 | 0 | 8.5 | 42.015 | 38.777 | 44.791 | 27.905 | 25.982 | 26.259 | 215.21 | 149.281 | 0.25 | 0.25 |
Total Liabilities
| 246.295 | 252.424 | 464.278 | 376.714 | 372.438 | 388.079 | 366.958 | 263.876 | 241.455 | 412.136 | 897.891 | 953.783 | 755.508 | 732.029 | 522.606 | 349.677 | 523.839 | 324.446 | 170.468 | 119.854 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 432.476 | 288.317 | 241.877 | 241.877 | 180.877 | 83.807 | 83.807 | 83.807 |
Retained Earnings
| -1,425.457 | -1,396.095 | -1,435.694 | -719.122 | -769.481 | -694.302 | -705.434 | -724.262 | -734.951 | -674.015 | -685.742 | 190.564 | 187.308 | 206.883 | 137.001 | 116.293 | 105.027 | 92.736 | 50.844 | 18.563 |
Accumulated Other Comprehensive Income/Loss
| 35.028 | 35.028 | 35.028 | 35.028 | 35.028 | 35.028 | 35.028 | 35.028 | 35.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,021.217 | 1,021.217 | 1,021.217 | 1,021.217 | 1,021.217 | 1,021.217 | 1,031.749 | 1,031.749 | 1,031.749 | 1,066.778 | 1,066.778 | 1,066.778 | 1,060.648 | 1,204.806 | 573.286 | 570.79 | 14.101 | 13.671 | 9.017 | 3.316 |
Total Shareholders Equity
| 63.264 | 92.626 | 53.027 | 769.599 | 719.241 | 794.42 | 793.819 | 774.992 | 764.302 | 825.238 | 813.511 | 1,689.817 | 1,680.431 | 1,700.006 | 952.164 | 928.96 | 300.005 | 190.214 | 143.668 | 105.686 |
Total Equity
| 63.264 | 92.626 | 53.027 | 769.599 | 719.241 | 794.42 | 826.341 | 803.915 | 792.44 | 852.764 | 839.432 | 1,721.293 | 1,711.055 | 1,730.27 | 975.071 | 948.522 | 327.877 | 210.686 | 155.246 | 113.948 |
Total Liabilities & Shareholders Equity
| 309.559 | 345.05 | 517.305 | 1,146.313 | 1,091.679 | 1,182.498 | 1,193.299 | 1,067.791 | 1,033.894 | 1,264.899 | 1,737.323 | 2,675.076 | 2,466.563 | 2,462.299 | 1,497.677 | 1,298.199 | 851.716 | 535.132 | 325.714 | 233.801 |