HUAXI Securities Co., Ltd.
SZSE:002926.SZ
8.1 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 2,788.04 | 49,066.356 | 49,987.077 | 39,115.436 | 31,727.453 | 23,796.834 | 14,285.789 | 30,720.459 | 42,299.559 | 29,009.225 | 5,403.693 | 2,356.111 | 11,868.597 | 16,878.915 | 18,023.64 | 8,836.021 | 11,988.389 | 4,111.401 | 1,495.891 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,788.04 | 49,066.356 | 49,987.077 | 39,115.436 | 31,727.453 | 23,796.834 | 14,285.789 | 30,720.459 | 42,299.559 | 29,009.225 | 5,403.693 | 2,356.111 | 11,868.597 | 16,878.915 | 18,023.64 | 8,836.021 | 11,988.389 | 4,111.401 | 1,495.891 |
Net Receivables
| 18,185.681 | 75.975 | 358.296 | 181.424 | 56.847 | 610.382 | 645.717 | 452.706 | 495.427 | 363.239 | 176.093 | 95.01 | 52.081 | 8.154 | 12.58 | 6.505 | 0.539 | 29.024 | 13.568 |
Inventory
| 2,788.04 | 19,145.093 | 21,431.191 | 18,968.825 | 14,184.307 | -46,795.169 | -50,516.76 | -48,091.871 | 15,947.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -20,973.721 | -19,145.093 | -21,431.191 | -18,968.825 | -14,184.307 | 46,795.169 | 50,516.76 | 48,091.871 | -15,947.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2,788.04 | 49,142.331 | 50,345.373 | 39,296.86 | 31,784.3 | 24,407.216 | 14,931.506 | 31,173.165 | 42,794.986 | 29,372.464 | 5,579.786 | 2,451.121 | 11,920.678 | 16,887.069 | 18,036.221 | 8,842.526 | 11,988.928 | 4,140.425 | 1,509.459 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 727.671 | 741.656 | 753.497 | 598.944 | 599.531 | 609.206 | 554.761 | 611.835 | 614.207 | 598.569 | 574.676 | 558.704 | 502.007 | 447.525 | 375.823 | 379.252 | 395.775 | 401.492 | 416.305 |
Goodwill
| 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 13.703 | 0 | 0 | 0 |
Intangible Assets
| 140.353 | 106.246 | 87.433 | 69.983 | 49.503 | 48.655 | 45.892 | 38.749 | 31.925 | 33.705 | 25.316 | 23.133 | 23.282 | 46.947 | 91.605 | 91.854 | 8.087 | 10.14 | 10.879 |
Goodwill and Intangible Assets
| 154.055 | 119.949 | 101.136 | 83.686 | 63.206 | 62.358 | 59.595 | 52.452 | 45.628 | 47.408 | 39.019 | 36.836 | 36.985 | 60.65 | 105.308 | 105.557 | 8.087 | 10.14 | 10.879 |
Long Term Investments
| 32,824.386 | 35,826.96 | 32,975.478 | 31,356.349 | 26,243.345 | 14,575.525 | 17,206.669 | 10,901.628 | 10,366.357 | 5,131.379 | 5,201.547 | 5,189.703 | 2,428.799 | 1,068.305 | 1,367.826 | 1,210.406 | 528.325 | 1.93 | 1.85 |
Tax Assets
| 641.31 | 626.084 | 469.048 | 300.284 | 252.159 | 15,247.088 | 50,516.76 | 48,091.871 | 236.552 | 5,777.356 | 5,815.242 | 5,785.244 | 2,967.791 | 1,576.48 | 1,848.958 | 1,695.215 | 932.187 | 413.562 | 429.034 |
Other Non-Current Assets
| 51,755.014 | -626.084 | -469.048 | -300.284 | -252.159 | -15,247.088 | -50,516.76 | -48,091.871 | -236.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 86,102.437 | 36,688.565 | 33,830.111 | 32,038.979 | 26,906.082 | 15,247.088 | 17,821.025 | 11,565.915 | 11,026.192 | 5,777.356 | 5,815.242 | 5,785.244 | 2,967.791 | 1,576.48 | 1,848.958 | 1,695.215 | 932.187 | 413.562 | 429.034 |
Total Assets
| 88,890.477 | 97,747.158 | 95,794.914 | 77,228.644 | 67,827.403 | 46,780.894 | 50,516.76 | 48,091.871 | 55,434.701 | 36,459.08 | 20,278.48 | 17,232.222 | 16,397.501 | 19,611.747 | 20,099.214 | 10,636.358 | 12,998.876 | 4,744.294 | 2,183.92 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 141.832 | 24.423 | 23.364 | 27.819 | 28.772 | 126.678 | 242.787 | 462.501 | 486.784 | 62.143 | 11.621 | 4.956 | 0.489 | 0 | 0.339 | 0.215 | 0.08 | 164.951 | 132.939 |
Short Term Debt
| 24,346.999 | 31,888.751 | 29,304.727 | 23,846.055 | 21,413.254 | 5,690.655 | 4,795.02 | 12,296.362 | 4,451.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 36.271 | 320.209 | 409.827 | 271.433 | 217.061 | 88.079 | 141.03 | 79.941 | 491.581 | 300.776 | 111.502 | 87.843 | 92.829 | 200.995 | 182.614 | 119.151 | 221.825 | 128.894 | 8.078 |
Deferred Revenue
| 39.413 | 39.179 | 38.082 | 59.885 | -21,384.482 | -34,071.726 | -4,552.233 | -11,833.861 | -3,964.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 169.078 | -31,927.93 | -29,342.809 | -23,905.941 | -28.772 | 28,381.071 | -242.787 | -462.501 | -486.784 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 24,697.323 | 24.423 | 23.364 | 27.819 | 28.772 | 126.678 | 242.787 | 462.501 | 486.784 | 62.143 | 11.621 | 4.956 | 0.489 | 0 | 0.339 | 0.215 | 0.08 | 164.951 | 132.939 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 12,618.749 | 26,912.457 | 29,042.678 | 20,920.503 | 16,720.041 | 9,224.843 | 9,307.42 | 13,756.362 | 13,100 | 3,524 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 14.162 | 14.625 |
Deferred Revenue Non-Current
| 39.413 | 39.179 | 38.082 | 59.885 | 16,609.616 | 28,381.071 | 37,696.793 | 36,101.076 | 13,070.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 86.567 | 75.25 | 92.918 | 152.72 | 110.425 | -17,378.93 | -28,389.373 | -22,344.714 | 29.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 28,646.25 | -27,002.463 | -131 | -212.605 | -16,720.041 | -11,002.142 | -9,307.42 | -13,756.362 | -13,100 | -3,524 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 41,390.979 | 24.423 | 29,042.678 | 20,920.503 | 16,720.041 | 9,224.843 | 9,307.42 | 13,756.362 | 13,100 | 3,524 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 14.162 | 14.625 |
Total Liabilities
| 66,088.302 | 75,306.735 | 73,390.611 | 55,861.536 | 48,133.791 | 28,380.761 | 37,696.793 | 36,101.076 | 44,881.884 | 28,677.11 | 13,232.97 | 10,905.317 | 10,276.994 | 15,385.53 | 16,681.265 | 8,247.712 | 11,055.004 | 3,897.756 | 1,627.444 |
Equity: | |||||||||||||||||||
Preferred Stock
| 7,749.658 | 7,523.832 | 7,497.15 | 0 | 5,386.874 | 4,551.918 | 4,026.167 | 3,395.004 | 0 | 0 | 6.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,625 | 2,625 | 2,625 | 2,625 | 2,625 | 2,625 | 2,100 | 2,100 | 2,100 | 2,100 | 1,413.114 | 1,413.114 | 1,413.114 | 1,013.114 | 1,013.114 | 1,013.114 | 1,013.114 | 1,013.114 | 1,013.114 |
Retained Earnings
| 7,749.658 | 7,523.832 | 7,497.15 | 6,562.506 | 5,386.874 | 4,534.021 | 4,026.167 | 3,395.004 | 2,239.563 | 379.39 | 2,841.852 | 2,365.053 | 2,277.039 | 2,146.862 | 1,641.531 | 922.342 | 597.478 | -180.149 | -471.265 |
Accumulated Other Comprehensive Income/Loss
| 4,296.227 | 4,155.578 | 4,141.731 | 4,020.166 | 3,523.501 | 18,414.098 | 12,819.967 | 11,990.795 | 6,093.384 | 30.506 | -6.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 364.355 | 590.18 | 616.862 | 8,114.012 | 2,727.139 | -11,769.163 | -10,214.971 | -8,991.237 | 0 | 5,200.919 | 2,727.733 | 2,548.738 | 2,430.354 | 1,066.241 | 763.305 | 453.19 | 333.281 | 13.574 | 14.627 |
Total Shareholders Equity
| 22,784.897 | 22,418.423 | 22,377.893 | 21,321.684 | 19,649.387 | 18,355.873 | 12,757.331 | 11,889.567 | 10,432.947 | 7,710.815 | 6,982.699 | 6,326.905 | 6,120.507 | 4,226.216 | 3,417.95 | 2,388.646 | 1,943.873 | 846.538 | 556.476 |
Total Equity
| 22,802.175 | 22,440.423 | 22,404.303 | 21,367.108 | 19,693.612 | 18,400.134 | 12,819.967 | 11,990.795 | 10,552.817 | 7,781.969 | 7,045.51 | 6,326.905 | 6,120.507 | 4,226.216 | 3,417.95 | 2,388.646 | 1,943.873 | 846.538 | 556.476 |
Total Liabilities & Shareholders Equity
| 88,890.477 | 97,747.158 | 95,794.914 | 77,228.644 | 67,827.403 | 46,780.894 | 50,516.76 | 48,091.871 | 55,434.701 | 36,459.08 | 20,278.48 | 17,232.222 | 16,397.501 | 19,611.747 | 20,099.214 | 10,636.358 | 12,998.876 | 4,744.294 | 2,183.92 |