Beijing Hezong Science & Technology Co., Ltd.
SZSE:300477.SZ
4.02 (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
| 1,505.206 | 1,708.859 | 665.559 | 358.644 | 161.105 | 302.222 | 365.76 | 299.915 | 370.582 | 280.15 | 260.294 | 217.125 | 80.505 | 74.405 | 72.17 | 44.271 | 8.658 | 9.051 | 2.385 |
Short Term Investments
| 60.206 | -25.082 | 55.118 | -30.139 | 21.881 | -11.546 | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.106 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,565.413 | 1,708.859 | 720.677 | 358.644 | 182.986 | 302.222 | 365.76 | 299.915 | 370.582 | 280.15 | 260.294 | 217.125 | 80.505 | 74.405 | 72.17 | 44.271 | 8.658 | 9.051 | 2.385 |
Net Receivables
| 1,709.658 | 1,616.743 | 1,383.726 | 1,017.462 | 1,437.444 | 1,345.889 | 1,364.229 | 834.173 | 563.42 | 406.526 | 248.966 | 194.847 | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
Inventory
| 786.209 | 586.125 | 639.885 | 566.568 | 673.525 | 754.797 | 415.696 | 182.306 | 167.602 | 179.983 | 164.949 | 124.837 | 97.7 | 61.274 | 56.74 | 52.886 | 57.664 | 51.456 | 46.35 |
Other Current Assets
| 691.386 | 243.528 | 196.497 | 113.217 | 117.295 | 1,641.434 | 259.529 | 70.569 | 63.496 | 50.773 | 34.452 | 8.137 | 186.603 | 121.761 | 75.466 | 58.715 | 47.036 | 37.696 | 33.323 |
Total Current Assets
| 4,589.43 | 4,082.582 | 2,832.204 | 2,027.052 | 2,354.828 | 2,698.453 | 2,448.787 | 1,366.572 | 1,147.559 | 867.323 | 704.8 | 537.22 | 364.809 | 257.44 | 204.377 | 155.873 | 113.358 | 98.203 | 82.058 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 3,607.792 | 2,066.546 | 1,147.766 | 966.797 | 919.408 | 799.261 | 667.477 | 431.398 | 279.719 | 90.653 | 76.435 | 55.11 | 53.368 | 45.552 | 27.833 | 24.946 | 21.197 | 21.736 | 21.708 |
Goodwill
| 180.299 | 220.476 | 220.476 | 220.476 | 405.39 | 405.39 | 422.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 653.592 | 293.102 | 252.849 | 256.753 | 261.524 | 214.421 | 211.198 | 147.781 | 127.961 | 27.996 | 28.215 | 27.972 | 28.045 | 28.66 | 6.981 | 6.876 | 10.952 | 11.978 | 12.666 |
Goodwill and Intangible Assets
| 833.891 | 513.578 | 473.324 | 477.229 | 666.915 | 619.812 | 633.925 | 147.781 | 127.961 | 27.996 | 28.215 | 27.972 | 28.045 | 28.66 | 6.981 | 6.876 | 10.952 | 11.978 | 12.666 |
Long Term Investments
| -13.869 | 451.048 | 432.321 | 579.862 | 597.641 | 500.409 | 168.021 | 53.4 | 1.376 | 0 | 0 | 0 | 0 | -0 | 0 | 0.467 | 0 | 0 | 0 |
Tax Assets
| 431.596 | 90.349 | 85.034 | 84.94 | 20.566 | 16.896 | 16.451 | 9.048 | 7.226 | 5.746 | 4.839 | 3.585 | 3.255 | 2.581 | 1.954 | 1.487 | 0 | 0 | 0 |
Other Non-Current Assets
| 239.342 | 67.27 | 133.01 | 16.513 | 62.875 | 45.587 | 16.1 | 0.577 | 0.47 | 2.244 | 1.529 | 0.954 | 0.158 | 0 | 0 | -0.106 | 2.267 | 0.248 | 2.845 |
Total Non-Current Assets
| 5,098.752 | 3,188.791 | 2,271.455 | 2,125.341 | 2,267.405 | 1,981.965 | 1,501.975 | 642.204 | 416.752 | 126.639 | 111.018 | 87.621 | 84.826 | 76.793 | 36.769 | 33.669 | 34.416 | 33.961 | 37.219 |
Total Assets
| 9,688.182 | 7,271.373 | 5,103.659 | 4,152.393 | 4,622.232 | 4,680.418 | 3,950.761 | 2,008.777 | 1,564.311 | 993.962 | 815.818 | 624.841 | 449.635 | 334.233 | 241.145 | 189.541 | 147.775 | 132.165 | 119.278 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 2,451.634 | 1,471.354 | 1,586.519 | 1,571.563 | 1,405.255 | 1,399.905 | 1,318.063 | 960.846 | 692.564 | 445.677 | 351.003 | 217.797 | 137.632 | 70.233 | 50.974 | 30.192 | 16.699 | 14.914 | 17.171 |
Short Term Debt
| 2,078.748 | 1,165.222 | 716.435 | 864.127 | 697.545 | 1,116.567 | 475.895 | 52 | 50 | 65 | 55 | 75 | 50 | 56.345 | 30 | 17 | 13 | 10 | 8 |
Tax Payables
| 32.32 | 37.191 | 35.994 | 20.722 | 39.081 | 32.654 | 67.894 | 17.057 | 34.955 | 27.756 | 21.341 | 22.608 | 13.847 | 13.698 | 13.286 | 6.077 | 2.279 | 2.283 | 1.088 |
Deferred Revenue
| 412.37 | 170.789 | 187.789 | 241.458 | 178.284 | 73.333 | 110.761 | 41.025 | 62.15 | 43.147 | 33.454 | 31.517 | 24.095 | 28.89 | 24.312 | 16.084 | 13.434 | 16.804 | 18.375 |
Other Current Liabilities
| 642.785 | 312.904 | 192.996 | 160.997 | -61.442 | 80.861 | 78.714 | 47.664 | 37.516 | 29.931 | 25.037 | 22.178 | 17.935 | 19.125 | 15.196 | 16.507 | 19.802 | 19.535 | 23.103 |
Total Current Liabilities
| 5,205.488 | 3,520.498 | 2,567.273 | 2,682.25 | 2,540.187 | 2,629.987 | 1,940.565 | 1,077.567 | 815.035 | 568.365 | 452.381 | 337.584 | 219.415 | 159.402 | 109.455 | 69.777 | 50.305 | 46.731 | 49.361 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 1,771.023 | 685.734 | 131.345 | 156.773 | 5.321 | 44.295 | 35.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 0 |
Deferred Revenue Non-Current
| 277.083 | 55.822 | 66.334 | 65.705 | 66.377 | 59.944 | 61.489 | 50.077 | 13.756 | 5.004 | 1.42 | 1.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 88.473 | 6.162 | 3.921 | 4.485 | 5.048 | 5.612 | 6.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 36.157 | 69.313 | 66.334 | 0 | 0 | 59.944 | -17.634 | 0 | 0 | 0 | 0 | 0 | 1.768 | 2.213 | 0 | 0 | 1.65 | 2.25 | 0 |
Total Non-Current Liabilities
| 2,172.736 | 761.143 | 201.6 | 226.963 | 76.746 | 109.851 | 85.271 | 50.077 | 13.756 | 5.004 | 1.42 | 1.634 | 1.768 | 2.213 | 0 | 0 | 6.65 | 7.25 | 0 |
Total Liabilities
| 7,378.224 | 4,281.641 | 2,768.873 | 2,909.212 | 2,616.933 | 2,739.838 | 2,025.836 | 1,127.643 | 828.791 | 573.368 | 453.801 | 339.218 | 221.183 | 161.615 | 109.455 | 69.777 | 56.955 | 53.981 | 49.361 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,072.019 | 1,072.019 | 1,077.128 | 832.976 | 832.976 | 582.195 | 323.441 | 279.768 | 108.18 | 82.18 | 82.18 | 82.18 | 82.18 | 82.18 | 82.18 | 82.18 | 72.18 | 11.93 | 11.93 |
Retained Earnings
| -787.272 | -143.878 | -151.11 | -255.961 | 533.201 | 499.879 | 483.691 | 396.565 | 353.456 | 287.334 | 234.598 | 163.964 | 112.065 | 60.793 | 22.805 | 11.652 | 11.759 | 22.186 | 15.643 |
Accumulated Other Comprehensive Income/Loss
| -1.161 | 103.498 | 72.291 | 38.579 | 9.971 | 38.342 | 37.378 | 35.214 | 33.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,555.043 | 1,337.175 | 1,410.848 | 667.092 | 638.485 | 859.463 | 1,078.328 | 167.499 | 237.319 | 48.032 | 41.919 | 35.983 | 30.673 | 26.468 | 23.578 | 21.212 | 5.674 | 42.932 | 41.227 |
Total Shareholders Equity
| 1,838.629 | 2,368.814 | 2,335.484 | 1,244.107 | 2,004.662 | 1,939.991 | 1,922.838 | 879.046 | 732.756 | 417.546 | 358.697 | 282.127 | 224.918 | 169.44 | 128.563 | 115.044 | 89.612 | 77.048 | 68.8 |
Total Equity
| 2,309.959 | 2,989.732 | 2,334.786 | 1,243.181 | 2,005.3 | 1,940.58 | 1,924.926 | 881.133 | 735.519 | 420.594 | 362.016 | 285.623 | 228.451 | 172.618 | 131.69 | 119.765 | 90.82 | 78.183 | 69.916 |
Total Liabilities & Shareholders Equity
| 9,688.182 | 7,271.373 | 5,103.659 | 4,152.393 | 4,622.232 | 4,680.418 | 3,950.761 | 2,008.777 | 1,564.311 | 993.962 | 815.818 | 624.841 | 449.635 | 334.233 | 241.145 | 189.541 | 147.775 | 132.165 | 119.278 |