Harbin Medisan Pharmaceutical Co., Ltd.
SZSE:002900.SZ
12.44 (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 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 765.304 | 776.108 | 1,065.42 | 991.162 | 1,047.468 | 1,179.428 | 1,236.724 | 1,202.646 | 1,198.476 | 1,144.075 | 1,198.341 | 529.833 | 300.887 | 286.522 | 322.321 | 661.448 | 575.692 | 346.798 | 404.123 | 471.492 | 496.866 | 382.665 | 393.409 | 451.686 | 431.496 | 378.146 | 299.09 | 354.658 | 1,051.055 | 101.672 | -128.849 | 128.849 | 103.926 |
Short Term Investments
| 75.327 | 110.695 | 91.438 | 57.754 | 83.727 | 66.707 | 81.701 | 91.252 | 81.527 | 94.789 | 118.193 | 581.676 | 583.578 | 696.2 | 694.283 | 360.791 | 434.054 | 710.292 | 699.412 | 696.725 | 115.923 | 127.946 | 129.079 | 104.909 | 151.786 | 168.804 | 126.02 | 649 | 0 | 0 | 257.698 | -4.076 | 0 |
Cash and Short Term Investments
| 840.631 | 886.803 | 1,156.858 | 1,048.916 | 1,131.195 | 1,246.135 | 1,318.425 | 1,293.899 | 1,280.003 | 1,238.864 | 1,316.534 | 1,111.509 | 884.464 | 982.721 | 1,016.605 | 1,022.239 | 1,009.747 | 1,057.09 | 1,103.535 | 1,168.216 | 612.789 | 510.612 | 522.488 | 556.595 | 583.282 | 546.95 | 425.11 | 354.658 | 1,051.055 | 101.672 | 128.849 | 128.849 | 103.926 |
Net Receivables
| 157.142 | 126.874 | 82.103 | 99.465 | 139.279 | 118.52 | 149.506 | 124.596 | 122.679 | 148.037 | 147.336 | 132.984 | 137.202 | 149.394 | 157.767 | 157.853 | 161.574 | 168.755 | 194.377 | 206.336 | 234.658 | 218.889 | 205.548 | 0 | 226.079 | 0 | 213.115 | 0 | 132.22 | 114.938 | 0 | 89.311 | 91.366 |
Inventory
| 247.824 | 254.985 | 232.995 | 208.787 | 186.965 | 172.435 | 170.253 | 161.16 | 155.878 | 147.283 | 146.041 | 156.548 | 153.456 | 148.649 | 149.837 | 186.512 | 204.986 | 243.534 | 258.59 | 214.335 | 212.1 | 211.852 | 209.513 | 183.94 | 160.418 | 151.987 | 151.156 | 147.715 | 142.686 | 138.656 | 0 | 89.141 | 122.669 |
Other Current Assets
| 95.531 | 102.548 | 93.681 | 79.271 | 76.642 | 47.201 | 62.67 | 44.005 | 41.811 | 0 | 38.361 | 26.153 | 23.896 | 31.691 | 66.005 | 77.216 | 78.212 | 0 | 96.324 | 96.704 | 684.132 | 732.805 | 718.895 | 327.237 | 694.292 | 666.021 | 679.916 | 664.367 | 42.019 | 47.926 | 0 | 32.451 | 21.146 |
Total Current Assets
| 1,341.128 | 1,371.21 | 1,565.637 | 1,436.439 | 1,534.082 | 1,584.291 | 1,700.854 | 1,623.659 | 1,600.371 | 1,563.135 | 1,648.271 | 1,427.194 | 1,199.019 | 1,312.456 | 1,390.214 | 1,440.16 | 1,454.518 | 1,564.705 | 1,652.826 | 1,685.592 | 1,743.678 | 1,674.158 | 1,656.445 | 1,645.211 | 1,664.07 | 1,600.412 | 1,469.298 | 1,358.989 | 1,367.981 | 403.191 | 128.849 | 339.752 | 339.107 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,252.921 | 1,223.314 | 1,113.274 | 1,081.587 | 1,015.954 | 961.729 | 903.616 | 882.449 | 903.814 | 884.206 | 902.831 | 925.345 | 927.033 | 937.942 | 941.377 | 867.29 | 834.041 | 793.104 | 803.192 | 806.691 | 782.858 | 734.983 | 719.818 | 725.711 | 708.263 | 715.59 | 718.546 | 721.716 | 711.411 | 711.991 | 0 | 722.601 | 602.235 |
Goodwill
| 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 0.5 | 0.5 | 0.5 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 9.436 | 0 | 9.436 | 10.787 |
Intangible Assets
| 154.411 | 149.958 | 139.798 | 141.209 | 136.575 | 113.104 | 75.96 | 61.102 | 61.696 | 60.548 | 61.526 | 62.504 | 63.483 | 64.461 | 65.439 | 66.417 | 67.4 | 68.375 | 69.082 | 70.053 | 70.595 | 71.555 | 72.515 | 72.567 | 73.505 | 73.412 | 50.321 | 50.639 | 51.041 | 51.334 | 0 | 51.765 | 53.592 |
Goodwill and Intangible Assets
| 155.751 | 151.298 | 141.138 | 142.549 | 137.915 | 113.604 | 76.46 | 61.602 | 71.131 | 69.984 | 70.962 | 71.94 | 72.918 | 73.897 | 74.875 | 75.853 | 76.836 | 77.811 | 78.518 | 79.489 | 80.03 | 80.991 | 81.951 | 82.003 | 82.941 | 82.848 | 59.757 | 60.075 | 60.477 | 60.77 | 0 | 61.201 | 64.379 |
Long Term Investments
| 728.807 | 721.01 | 715.814 | 651.234 | 615.674 | 597.835 | 573.319 | 646.866 | 555.621 | 527.435 | 494.043 | 22.826 | 21.964 | -99.647 | -108.115 | -345.876 | -413.976 | -689.277 | -677.725 | -673.322 | -85.802 | -97.163 | -97.226 | -72.01 | -102.922 | -119.672 | -88.232 | 20 | 20 | 20 | 0 | 8.149 | 4.074 |
Tax Assets
| 22.18 | 23.569 | 23.088 | 23.08 | 24.314 | 24.738 | 23.767 | 0 | 25.827 | 24.335 | 27.512 | 25.842 | 23.944 | 22.224 | 23.029 | 23.888 | 22.453 | 22.126 | 21.266 | 21.062 | 20.917 | 21.286 | 21.604 | 21.562 | 19.733 | 19.683 | 19.804 | 19.925 | 20.249 | 20.133 | 0 | 20.485 | 20.68 |
Other Non-Current Assets
| 54.253 | 27.256 | 62.941 | 108.096 | 106.683 | 91.073 | 108.108 | 63.074 | 90.275 | 104.185 | 128.237 | 592.369 | 795.029 | 908.6 | 708.016 | 421.446 | 494.615 | 766.294 | 758.153 | 752.611 | 151.575 | 133.269 | 134.999 | 111.079 | 154.013 | 171.338 | 128.759 | 3.042 | 3.187 | 3.483 | -128.849 | 14 | 2.017 |
Total Non-Current Assets
| 2,213.911 | 2,146.445 | 2,056.255 | 2,006.545 | 1,900.54 | 1,788.979 | 1,685.269 | 1,653.991 | 1,646.667 | 1,610.145 | 1,623.585 | 1,638.323 | 1,840.887 | 1,843.015 | 1,639.182 | 1,042.601 | 1,013.969 | 970.058 | 983.405 | 986.532 | 949.578 | 873.365 | 861.146 | 868.344 | 862.027 | 869.787 | 838.634 | 824.757 | 815.324 | 816.377 | -128.849 | 826.436 | 693.385 |
Total Assets
| 3,555.039 | 3,517.655 | 3,621.892 | 3,442.984 | 3,434.622 | 3,373.27 | 3,386.124 | 3,277.651 | 3,247.039 | 3,173.28 | 3,271.857 | 3,065.517 | 3,039.906 | 3,155.471 | 3,029.396 | 2,482.761 | 2,468.487 | 2,534.763 | 2,636.23 | 2,672.124 | 2,693.256 | 2,547.523 | 2,517.591 | 2,513.555 | 2,526.098 | 2,470.199 | 2,307.932 | 2,183.746 | 2,183.305 | 1,219.569 | 0 | 1,166.188 | 1,032.491 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 33.915 | 67.55 | 18.801 | 182.133 | 173.175 | 169.905 | 135.696 | 120.839 | 98.469 | 85.656 | 90.999 | 105.162 | 94.066 | 95.309 | 97.658 | 90.011 | 65.316 | 54.406 | 82.417 | 96.365 | 70.159 | 64.938 | 58.827 | 76.81 | 54.279 | 58.746 | 81.175 | 77.98 | 60.272 | 74.892 | 0 | 97.036 | 111.797 |
Short Term Debt
| 575.961 | 783.06 | 835.425 | 275.267 | 275.227 | 265.192 | 293.156 | 233.796 | 280.191 | 280.287 | 294.417 | 270.28 | 210 | 250 | 330 | 269.782 | 279.507 | 279.507 | 189.507 | 180 | 202 | 202 | 102 | 58 | 66 | 66 | 0 | 0 | 121 | 151 | 0 | 106 | 127 |
Tax Payables
| 8.084 | 0.073 | 4.078 | 3.076 | 4.723 | 6.566 | 9.864 | 0 | 12.505 | 9.338 | 10.323 | 11.153 | 8.972 | 7.549 | 1.328 | 10.765 | 18.073 | 22.708 | 18.462 | 31.85 | 27.302 | 33.672 | 12.641 | 19.061 | 50.107 | 50.123 | 38.279 | 46.141 | 36.375 | 32.727 | 0 | 26.956 | 10.316 |
Deferred Revenue
| 0 | 14.467 | 19.463 | 174.764 | 201.971 | 200.39 | 28.447 | 0 | 12.81 | 0 | 0 | 154.128 | 111.998 | 154.444 | 126.228 | 226.974 | 18.073 | 201.707 | 274.914 | 350.239 | 418.707 | 280.266 | 205.108 | 220.08 | 306.484 | 296.598 | 0 | 0 | 100.235 | 54.047 | 0 | 48.216 | 24.217 |
Other Current Liabilities
| 453.726 | 235.61 | 293.042 | 341.311 | 387.979 | 189.841 | 205.256 | 243.099 | 184.733 | 133.844 | 137.858 | 128.955 | 90.35 | 133.417 | 107.816 | 198.86 | 206.225 | 287.509 | 85.078 | 415.08 | 47.402 | 332.806 | 70.61 | 293.319 | 2.16 | 294.711 | 205.756 | 142.503 | 2.406 | 41.999 | 0 | 41.961 | 27.917 |
Total Current Liabilities
| 1,071.686 | 1,086.293 | 1,151.346 | 845.034 | 876.476 | 653.659 | 662.555 | 597.734 | 588.708 | 509.126 | 533.597 | 536.614 | 417.674 | 501.447 | 556.005 | 588.84 | 587.193 | 644.13 | 650.378 | 723.295 | 765.571 | 633.416 | 449.186 | 447.191 | 479.029 | 469.579 | 325.209 | 266.624 | 320.288 | 300.619 | 0 | 271.953 | 277.03 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 131.344 | 110.774 | 90.529 | 238.159 | 215.975 | 429.455 | 425.997 | 422.93 | 420.09 | 427.268 | 424.158 | 212.868 | 214.785 | 195.411 | 17.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 75.64 | 76.382 | 77.654 | 79.028 | 80.401 | 81.826 | 83.252 | 0 | 85.138 | 86.411 | 87.684 | 88.956 | 87.983 | 86.659 | 87.685 | 88.712 | 89.738 | 89.764 | 90.982 | 84.896 | 86.92 | 88.195 | 89.237 | 90.279 | 92.433 | 80.233 | 81.203 | 82.173 | 83.143 | 84.113 | 0 | 86.054 | 91.471 |
Deferred Tax Liabilities Non-Current
| 130.625 | 130.113 | 134.16 | 132.539 | 128.77 | 125.907 | 124.039 | 0 | 117.15 | 114.382 | 111.765 | 110.605 | 13.632 | 19.244 | 13.632 | 13.632 | 6.548 | 9.733 | 12.218 | 12.248 | 7.965 | 9.769 | 9.939 | 6.313 | 8.39 | 10.943 | 4.493 | 0.002 | 0.004 | 0.005 | 0 | 0.008 | 0.026 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 81.826 | 0 | 204.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 84.119 | 0 | 86.062 | 0 |
Total Non-Current Liabilities
| 337.609 | 240.888 | 302.343 | 449.726 | 425.146 | 637.188 | 633.288 | 627.74 | 622.378 | 628.061 | 623.607 | 412.43 | 316.399 | 301.314 | 118.57 | 102.343 | 96.286 | 99.498 | 103.2 | 97.144 | 94.885 | 97.964 | 99.176 | 96.592 | 100.823 | 91.176 | 85.696 | 82.176 | 83.147 | 84.119 | 0 | 86.062 | 91.496 |
Total Liabilities
| 1,409.295 | 1,327.18 | 1,453.69 | 1,294.76 | 1,301.621 | 1,290.847 | 1,295.843 | 1,225.474 | 1,211.085 | 1,137.186 | 1,157.204 | 949.044 | 734.073 | 802.761 | 674.575 | 691.183 | 683.479 | 743.628 | 753.579 | 820.439 | 860.457 | 731.381 | 548.362 | 543.783 | 579.853 | 560.755 | 410.905 | 348.8 | 403.436 | 384.738 | 0 | 358.014 | 368.526 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 316.39 | 316.39 | 316.39 | 316.39 | 316.56 | 316.56 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 316.6 | 211.067 | 211.067 | 211.067 | 158.3 | 0 | 158.3 | 158.3 |
Retained Earnings
| 590.244 | 575.926 | 631.722 | 612.933 | 599.204 | 591.251 | 609.883 | 729.209 | 561.846 | 561.015 | 638.469 | 639.64 | 828.439 | 874.98 | 876.85 | 341.231 | 334.627 | 340.987 | 438.931 | 411.102 | 390.291 | 360.112 | 511.534 | 462.982 | 440.504 | 405.546 | 446.676 | 391.898 | 345.338 | 300.419 | 0 | 306.668 | 197.632 |
Accumulated Other Comprehensive Income/Loss
| 1,247.822 | 208.623 | 1,243.272 | -0 | 1,239.31 | 174.115 | 1,201.146 | -0 | 1,230.983 | 192.289 | 1,230.983 | 192.289 | 1,230.983 | 192.289 | 1,230.905 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 808.174 | 0 | 0 |
Other Total Stockholders Equity
| -13.36 | 1,216.298 | -29.538 | 1,211.17 | -30.725 | 1,165.055 | 1,153.352 | 995.052 | -85.774 | 1,145.209 | -85.774 | 952.92 | -85.774 | 952.92 | -85.774 | 1,117.449 | -85.774 | 1,116.48 | -85.774 | 1,104.994 | 1,105.911 | 1,118.544 | 1,119.393 | 1,004.705 | 1,166.281 | 1,289.17 | 1,239.284 | 1,231.982 | 1,223.464 | 376.112 | 0 | 343.206 | 308.033 |
Total Shareholders Equity
| 2,141.096 | 2,108.614 | 2,161.846 | 2,140.492 | 2,124.349 | 2,072.866 | 2,079.835 | 2,040.861 | 2,023.655 | 2,022.824 | 2,100.278 | 2,101.449 | 2,290.248 | 2,336.789 | 2,338.581 | 1,775.281 | 1,768.116 | 1,774.067 | 1,864.686 | 1,832.696 | 1,812.803 | 1,795.256 | 1,947.527 | 1,947.459 | 1,923.385 | 1,886.078 | 1,897.027 | 1,834.947 | 1,779.869 | 834.831 | 808.174 | 808.174 | 663.965 |
Total Equity
| 2,145.744 | 2,114.092 | 2,168.203 | 2,148.224 | 2,133.001 | 2,082.423 | 2,090.28 | 2,052.177 | 2,035.953 | 2,036.094 | 2,114.653 | 2,116.473 | 2,305.833 | 2,352.71 | 2,354.821 | 1,791.578 | 1,785.009 | 1,791.135 | 1,882.652 | 1,851.684 | 1,832.799 | 1,816.142 | 1,969.229 | 1,969.772 | 1,946.245 | 1,909.444 | 1,897.027 | 1,834.947 | 1,779.869 | 834.831 | 808.174 | 808.174 | 663.965 |
Total Liabilities & Shareholders Equity
| 3,555.039 | 3,517.655 | 3,621.892 | 3,442.984 | 3,434.622 | 3,373.27 | 3,386.124 | 3,277.651 | 3,247.039 | 3,173.28 | 3,271.857 | 3,065.517 | 3,039.906 | 3,155.471 | 3,029.396 | 2,482.761 | 2,468.487 | 2,534.763 | 2,636.23 | 2,672.124 | 2,693.256 | 2,547.523 | 2,517.591 | 2,513.555 | 2,526.098 | 2,470.199 | 2,307.932 | 2,183.746 | 2,183.305 | 1,219.569 | 808.174 | 1,166.188 | 1,032.491 |