Lisheng Sports (hanghai) Co., Ltd.
SZSE:002858.SZ
15.28 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | 2014 Q4 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 216.95 | 212.018 | 238.359 | 180.181 | 176.097 | 201.736 | 229.51 | 183.385 | 167.492 | 167.562 | 212.723 | 256.969 | 321.403 | 516.66 | 103.498 | 112.232 | 120.169 | 128.693 | 103.358 | 124.099 | 91.389 | 83.721 | 92.954 | 172.894 | 50.341 | 44.911 | 49.041 | 77.32 | 163.566 | 156.498 | 183.345 | 63.645 | 21.609 | -29.471 | 53.557 | 20.453 | 20.453 |
Short Term Investments
| 26.141 | 49.005 | 70.022 | 78.488 | 32.136 | 93.866 | 98.985 | 97.394 | 142.75 | 153.8 | 164.9 | 188.757 | 132.045 | 0.345 | 0.345 | 0.345 | 0.345 | 0.394 | 43.107 | 20.745 | -6.54 | -7.743 | -4.902 | -11.088 | -8.519 | -8.931 | -9.166 | -8.269 | 0 | 18.1 | -10.315 | -11.662 | 0 | 58.942 | 0 | 0 | 0 |
Cash and Short Term Investments
| 243.091 | 261.023 | 308.381 | 258.669 | 208.233 | 295.602 | 328.496 | 280.779 | 310.242 | 321.362 | 377.623 | 445.726 | 453.448 | 517.005 | 103.843 | 112.577 | 120.514 | 129.087 | 146.465 | 144.843 | 91.389 | 83.721 | 92.954 | 172.894 | 50.341 | 44.911 | 49.041 | 77.32 | 163.566 | 156.498 | 183.345 | 63.645 | 21.609 | 29.471 | 53.557 | 20.453 | 20.453 |
Net Receivables
| 113.562 | 125.483 | 127.371 | 143.958 | 149.036 | 114.543 | 97.56 | 103.193 | 99.463 | 81.562 | 93.753 | 100.121 | 125.24 | 118.971 | 127.269 | 123.896 | 147.439 | 152.444 | 185.664 | 237.834 | 283.444 | 261.414 | 253.816 | 196.857 | 190.722 | 161.32 | 149.234 | 132.418 | 108.869 | 95.328 | 87.887 | 87.141 | 48.672 | 0 | 77.1 | 51.111 | 37.561 |
Inventory
| 56.694 | 54.183 | 48.943 | 49.481 | 77.805 | 79.194 | 64.347 | 61.871 | 76.089 | 67.939 | 53.586 | 51.173 | 64.281 | 57.366 | 41.736 | 47.064 | 48.456 | 47.022 | 41.905 | 38.962 | 60.852 | 56.56 | 41.983 | 36.373 | 47.771 | 34.891 | 22.687 | 20.755 | 24.778 | 25.714 | 21.586 | 16.328 | 32.358 | 0 | 7.144 | 13.175 | 13.175 |
Other Current Assets
| 13.219 | 15.422 | 15.938 | 13.449 | 17.046 | 13.962 | 13.844 | 13.265 | 17.296 | 16.084 | 15.204 | 14.174 | 14.48 | 14.95 | 15.638 | 16.102 | 16.818 | 19.337 | 16.602 | 15.545 | 9.614 | 10.331 | 9.691 | 17.168 | 99.294 | 121.28 | 120.232 | 125.629 | 7.667 | 21.668 | 7.727 | 8.158 | 30.447 | 0 | 5.29 | 2.947 | 16.496 |
Total Current Assets
| 464.251 | 456.111 | 500.632 | 465.557 | 452.12 | 503.301 | 504.246 | 459.108 | 503.091 | 486.947 | 540.166 | 611.195 | 657.449 | 708.292 | 288.486 | 299.638 | 333.227 | 347.89 | 390.635 | 437.185 | 445.298 | 412.026 | 398.443 | 423.292 | 388.128 | 362.402 | 341.194 | 356.122 | 304.88 | 299.208 | 300.544 | 175.271 | 133.085 | 29.471 | 143.091 | 87.685 | 87.685 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 122.022 | 125.615 | 129.519 | 119.724 | 134.059 | 135.48 | 143.874 | 153.513 | 152.12 | 149.661 | 144.233 | 151.663 | 135.014 | 129.554 | 130.553 | 106.051 | 104.379 | 102.318 | 102.814 | 102.152 | 92.502 | 95.936 | 96.869 | 89.358 | 79.933 | 79.284 | 77.328 | 78.872 | 77.127 | 58.512 | 55.819 | 58.281 | 61.046 | 0 | 65.856 | 63.771 | 63.771 |
Goodwill
| 134.533 | 134.533 | 138.999 | 134.533 | 134.533 | 134.533 | 134.533 | 134.533 | 137.817 | 137.817 | 137.817 | 137.817 | 137.817 | 137.817 | 137.817 | 137.817 | 149.765 | 149.765 | 149.765 | 149.765 | 159.503 | 150.602 | 126.234 | 25.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 174.785 | 175.928 | 176.103 | 177.246 | 178.38 | 107.98 | 16.677 | 16.914 | 17.02 | 16.582 | 16.819 | 17.055 | 17.349 | 17.642 | 17.921 | 18.197 | 18.296 | 18.434 | 18.762 | 19.005 | 19.077 | 19.333 | 19.577 | 19.832 | 19.451 | 18.237 | 18.378 | 18.521 | 18.479 | 18.492 | 18.4 | 18.638 | 18.901 | 0 | 19.709 | 19.979 | 19.979 |
Goodwill and Intangible Assets
| 309.318 | 310.461 | 315.102 | 311.779 | 312.913 | 242.513 | 151.21 | 151.447 | 154.836 | 154.399 | 154.636 | 154.872 | 155.165 | 155.459 | 155.738 | 156.014 | 168.061 | 168.199 | 168.528 | 168.77 | 178.58 | 169.935 | 145.811 | 44.942 | 19.451 | 18.237 | 18.378 | 18.521 | 18.479 | 18.492 | 18.4 | 18.638 | 18.901 | 0 | 19.709 | 19.979 | 19.979 |
Long Term Investments
| 88.474 | 40.161 | 19.776 | 11.31 | 224.209 | 149.483 | 144.476 | 130.667 | 53.2 | 64.736 | 23.891 | 0.034 | -131.015 | 0.685 | 0.685 | 0.685 | 6.027 | 5.978 | -36.313 | -14.297 | 22.71 | 17.701 | 14.807 | 20.994 | 15.521 | 15.714 | 14.106 | 13.208 | 5.453 | 7.306 | 15.152 | 16.498 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 6.642 | 6.616 | 6.623 | 7.041 | 10.993 | 8.747 | 8.76 | 8.922 | 7.02 | 7.013 | 7.235 | 7.621 | 7.296 | 7.306 | 7.498 | 7.519 | 9.425 | 8.925 | 6.821 | 4.764 | 7.987 | 11.672 | 10.239 | 7.937 | 7.196 | 7.019 | 5.471 | 3.784 | 2.1 | 3.86 | 0.355 | 1.959 | 4.398 | 0 | 1.255 | 3.349 | 0 |
Other Non-Current Assets
| 28.662 | 81.422 | 97.355 | 111.97 | 61.699 | 121.849 | 125.963 | 126.37 | 165.202 | 176.4 | 188.713 | 210.392 | 154.086 | 22.258 | 22.571 | 23.544 | 22.369 | 24.226 | 66.199 | 40.89 | 1.772 | 1.772 | 6.116 | 1.526 | 4.183 | 6.55 | 5.529 | 6.861 | 10.099 | 9.904 | 1.272 | 1.272 | 14.527 | -29.471 | 8.746 | 8.656 | 12.006 |
Total Non-Current Assets
| 555.117 | 564.274 | 568.374 | 561.824 | 743.873 | 658.071 | 574.283 | 570.919 | 532.379 | 552.209 | 518.707 | 524.582 | 320.547 | 315.262 | 317.045 | 293.813 | 310.26 | 309.646 | 308.049 | 302.278 | 303.551 | 297.017 | 273.843 | 164.757 | 126.285 | 126.805 | 120.812 | 121.246 | 113.258 | 98.073 | 90.997 | 96.648 | 98.872 | -29.471 | 95.567 | 95.755 | 95.755 |
Total Assets
| 1,019.368 | 1,020.385 | 1,069.006 | 1,027.381 | 1,195.993 | 1,161.372 | 1,078.529 | 1,030.027 | 1,035.469 | 1,039.156 | 1,058.873 | 1,135.777 | 977.996 | 1,023.553 | 605.531 | 593.452 | 643.487 | 657.536 | 698.684 | 739.463 | 748.849 | 709.043 | 672.286 | 588.049 | 514.413 | 489.206 | 462.006 | 477.368 | 418.137 | 397.281 | 391.541 | 271.919 | 231.958 | 0 | 238.658 | 183.44 | 183.44 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||
Account Payables
| 41.182 | 44.464 | 40.059 | 45.962 | 38.876 | 36.527 | 34.548 | 53.423 | 27.136 | 23.77 | 27.597 | 35.307 | 23.236 | 23.349 | 21.851 | 48.357 | 36.658 | 34.16 | 39.969 | 64.83 | 64.882 | 53.25 | 36.584 | 53.656 | 55.301 | 42.108 | 37.298 | 37.142 | 26.3 | 17.318 | 20.49 | 24.84 | 23.412 | 0 | 25.052 | 15.92 | 15.92 |
Short Term Debt
| 154.132 | 158.166 | 228.14 | 165.335 | 153.566 | 132.535 | 150.408 | 105.989 | 141.937 | 142.443 | 148.52 | 67.482 | 48.799 | 77.87 | 70.17 | 63.122 | 38.901 | 65.502 | 74.862 | 77.939 | 66.852 | 55.653 | 52.994 | 49.994 | 24.009 | 19.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.995 | 0 | 0 |
Tax Payables
| 0 | 2.969 | 1.057 | 1.364 | 1.099 | 1.32 | 1.301 | 1.085 | 1.453 | 1.723 | 0.506 | 2.568 | 2.45 | 0.836 | 0.331 | 1.267 | 1.874 | 0.756 | 1.185 | 3.309 | 4.32 | 4.101 | 5.483 | 17.096 | 4.788 | 5.017 | 2.859 | 13.36 | 1.726 | 0.824 | 0.561 | 10.154 | 2.715 | 0 | 9.387 | 2.999 | 0 |
Deferred Revenue
| 31.326 | 131.77 | 97.111 | 113.798 | 103.763 | 90.584 | 15.793 | 22.736 | 30.279 | 0 | 0 | 196.272 | 54.923 | 72.782 | 50.712 | 45.704 | 17.947 | 17.653 | 23.669 | 43.638 | 54.67 | 46.953 | 55.453 | 21.013 | 8.211 | 8.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.752 | 0 | 0 |
Other Current Liabilities
| 100.217 | 0.56 | 0.404 | 0.672 | 1.603 | 2.181 | 22.317 | 57.259 | 14.633 | 50.304 | 62.734 | 0.363 | 0.55 | 0.752 | 0.724 | 0.599 | 14.248 | 10.295 | 10.013 | 5.6 | 8.376 | 9.003 | 8.46 | 4.433 | 6.617 | 6.854 | 10.824 | 21.685 | 19.713 | 15.264 | 8.654 | 16.1 | 15.669 | 0 | 3.809 | 19.835 | 19.835 |
Total Current Liabilities
| 326.857 | 334.96 | 365.714 | 325.766 | 297.808 | 261.828 | 223.066 | 239.407 | 213.986 | 216.517 | 238.851 | 299.425 | 127.508 | 174.755 | 143.458 | 157.782 | 107.754 | 127.61 | 148.514 | 192.007 | 194.78 | 164.859 | 153.492 | 129.095 | 94.138 | 76.776 | 48.122 | 58.827 | 46.014 | 32.582 | 29.144 | 40.94 | 39.081 | 0 | 58.608 | 35.755 | 35.755 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 7.425 | 7.972 | 8.955 | 11.842 | 16.159 | 26.098 | 23.253 | 23.743 | 27.351 | 15.695 | 19.708 | 27.488 | 26.82 | 28.317 | 0 | 28.472 | 28.472 | 28.472 | 28.472 | 52.246 | 50.475 | 41.377 | 4.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.181 | 0.093 | 0.608 | 0.125 | 0.04 | 0.054 | 0.067 | 0.081 | 0.11 | 0.098 | 0.105 | 0.113 | 0 | 0 | 0 | 0 | -28.472 | -0 | -28.472 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.081 | 0.097 | 0.104 | 0.118 | 0.034 | 0.054 | 0.096 | 0.096 | -0.11 | -0.098 | -0.105 | 0.939 | 0.086 | 0.086 | 0.086 | 0.086 | 3.321 | 3.321 | 3.337 | 3.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0.098 | 0.105 | 0 | 4.376 | 4.376 | 4.376 | 4.376 | 28.472 | 0 | 28.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 8.852 | 7.615 | 8.684 | 9.199 | 11.916 | 16.267 | 26.262 | 23.43 | 23.853 | 27.448 | 15.8 | 20.759 | 31.95 | 31.282 | 32.779 | 4.462 | 31.793 | 31.793 | 31.809 | 31.809 | 52.246 | 50.475 | 41.377 | 4.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 335.709 | 342.575 | 374.398 | 334.965 | 309.724 | 278.094 | 249.328 | 262.837 | 237.838 | 243.965 | 254.651 | 320.184 | 159.458 | 206.037 | 176.237 | 162.244 | 139.546 | 159.402 | 180.322 | 223.815 | 247.027 | 215.333 | 194.869 | 133.205 | 94.138 | 76.776 | 48.122 | 58.827 | 46.014 | 32.582 | 29.144 | 40.94 | 39.081 | 0 | 58.608 | 35.755 | 35.755 |
Equity: | |||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.112 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 163.92 | 163.92 | 163.92 | 163.92 | 161.499 | 161.481 | 160.048 | 159.936 | 159.926 | 159.926 | 159.926 | 159.926 | 159.926 | 159.926 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 126.32 | 63.16 | 63.16 | 63.16 | 63.16 | 63.16 | 47.36 | 47.36 | 0 | 47.36 | 47.36 | 47.36 |
Retained Earnings
| -112.119 | -112.542 | -114.663 | -126.228 | 69.829 | 78.51 | 76.737 | 66.477 | 104.562 | 104.211 | 127.531 | 142.872 | 149.077 | 146.627 | 143.622 | 139.689 | 182.625 | 177.219 | 188.049 | 190.671 | 183.606 | 172.52 | 167.672 | 171.689 | 147.219 | 138.833 | 144.351 | 149.31 | 115.017 | 107.526 | 105.338 | 111.228 | 76.679 | 0 | 67.406 | 39.531 | 44.631 |
Accumulated Other Comprehensive Income/Loss
| 548.687 | 19.081 | 546.914 | 21.024 | 511.963 | 50.246 | 489.178 | 50.335 | 494.899 | 49.038 | 485.015 | 23.325 | 471.322 | 16.38 | 125.063 | -2.112 | -0.085 | 1.519 | 1.542 | 0.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 194.705 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -20.011 | 507.642 | -20.011 | 527.653 | 0 | 463.591 | 0 | 397.351 | -50.03 | 400.507 | -50.03 | 404.853 | -50.03 | 404.853 | -50.03 | 88.353 | 117.556 | 117.641 | 121.901 | 121.901 | 125.145 | 125.147 | 125.147 | 130.146 | 126.835 | 126.835 | 189.995 | 189.995 | 185.62 | 185.62 | 185.62 | 64.054 | 61.327 | 7.163 | 59.965 | 57.749 | 52.649 |
Total Shareholders Equity
| 580.477 | 578.101 | 576.16 | 586.369 | 743.291 | 753.827 | 725.962 | 674.098 | 709.356 | 713.682 | 722.441 | 730.975 | 730.294 | 727.786 | 344.974 | 354.362 | 426.501 | 422.7 | 437.811 | 439.604 | 435.071 | 423.987 | 419.138 | 428.155 | 400.374 | 391.988 | 397.506 | 402.465 | 363.797 | 356.306 | 354.119 | 222.642 | 185.366 | 201.867 | 174.731 | 144.64 | 144.64 |
Total Equity
| 683.659 | 677.81 | 694.608 | 692.416 | 886.269 | 883.278 | 829.201 | 767.19 | 797.631 | 795.191 | 804.222 | 815.592 | 818.538 | 817.517 | 429.294 | 431.207 | 503.941 | 498.134 | 518.361 | 515.648 | 501.823 | 493.71 | 477.418 | 454.844 | 420.275 | 412.43 | 413.884 | 418.541 | 372.124 | 364.699 | 362.398 | 230.979 | 192.877 | 201.867 | 180.05 | 147.685 | 147.685 |
Total Liabilities & Shareholders Equity
| 1,019.368 | 1,020.385 | 1,069.006 | 1,027.381 | 1,195.993 | 1,161.372 | 1,078.529 | 1,030.027 | 1,035.469 | 1,039.156 | 1,058.873 | 1,135.777 | 977.996 | 1,023.553 | 605.531 | 593.452 | 643.487 | 657.536 | 698.684 | 739.463 | 748.849 | 709.043 | 672.286 | 588.049 | 514.413 | 489.206 | 462.006 | 477.368 | 418.137 | 397.281 | 391.541 | 271.919 | 231.958 | 201.867 | 238.658 | 183.44 | 183.44 |