BizConf Telecom Co.,Ltd.
SZSE:300578.SZ
19.16 (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 Q3 | 2016 Q2 | 2016 Q1 | 2014 Q4 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 359.799 | 437.919 | 496.239 | 532.289 | 424.932 | 487.885 | 551.524 | 562.396 | 193.613 | 190.098 | 200.513 | 694.755 | 236.764 | 98.767 | 197.906 | 286.984 | 210.457 | 156.86 | 168.488 | 140.932 | 273.199 | 289.775 | 227.294 | 190.679 | 107.4 | 113.149 | 176.013 | 169.493 | 161.813 | 105.656 | 201.97 | 62.197 | 86.818 | 87.575 | -81.713 | 85.438 | 67.672 | 67.672 |
Short Term Investments
| 137.79 | 86.778 | 40.237 | 0 | 75.295 | 0 | 0 | 0 | 368.165 | 352.604 | 479.314 | 0 | 455.745 | 140.406 | 50 | 95.628 | 100 | 75 | 28.533 | 48.253 | -3.385 | -3.854 | -3.655 | -2.568 | 0 | 70 | 10 | 0 | 0 | 85 | 0 | 0 | 0 | 0 | 163.426 | 0 | 0 | 0 |
Cash and Short Term Investments
| 497.589 | 524.697 | 536.475 | 532.289 | 500.227 | 487.885 | 551.524 | 562.396 | 561.778 | 542.702 | 679.826 | 694.755 | 692.509 | 239.173 | 247.906 | 382.613 | 310.457 | 231.86 | 168.488 | 140.932 | 273.199 | 289.775 | 227.294 | 190.679 | 107.4 | 113.149 | 186.013 | 169.493 | 161.813 | 105.656 | 201.97 | 62.197 | 86.818 | 87.575 | 81.713 | 85.438 | 67.672 | 67.672 |
Net Receivables
| 128.194 | 151.642 | 129.484 | 163.145 | 155.669 | 201.008 | 212.501 | 219.908 | 247.44 | 454.504 | 220.925 | 217.929 | 231.727 | 243.493 | 225.509 | 259.706 | 324.138 | 307.086 | 306.324 | 267.106 | 317.777 | 309.429 | 289.835 | 71.942 | 77.689 | 79.913 | 92.977 | 92.323 | 100.874 | 93.745 | 82.688 | 76.072 | 83.438 | 77.41 | 0 | 0 | 63.82 | 63.82 |
Inventory
| 70.494 | 74.203 | 70.872 | 83.112 | 94.232 | 87.849 | 95.211 | 117.469 | 122.203 | 114.731 | 127.956 | 135.705 | 156.239 | 146.856 | 149.784 | 138.027 | 135.558 | 107.883 | 75.523 | 65.603 | 76.995 | 67.229 | 63.902 | 0.292 | 3.987 | 3.305 | 1.99 | 0.784 | 0.716 | 0.385 | 0.624 | 0.485 | 0.139 | 0.031 | 0 | 0 | 5.383 | 0 |
Other Current Assets
| 130.654 | 3.247 | 2.496 | 3.079 | 3.361 | 2.187 | 3.638 | 8.612 | 10.808 | 3.046 | 2.101 | 2.242 | 4.284 | 10.805 | 9.961 | 9.462 | 1.777 | 3.675 | 2.216 | 3.491 | 55.509 | 30.16 | 46.844 | 3.015 | 90 | 70 | -6.815 | 0.047 | 24.42 | 85 | 3.677 | 3.733 | 2.324 | 2.154 | 0 | 0.821 | 0 | 5.383 |
Total Current Assets
| 708.368 | 753.788 | 739.327 | 781.625 | 753.489 | 778.93 | 862.873 | 908.385 | 942.229 | 1,114.983 | 1,030.808 | 1,050.631 | 1,084.76 | 640.326 | 633.16 | 789.808 | 771.93 | 650.505 | 552.551 | 477.131 | 723.481 | 696.593 | 627.875 | 265.928 | 279.077 | 266.366 | 274.165 | 262.647 | 287.823 | 284.787 | 288.958 | 142.486 | 172.719 | 167.17 | 81.713 | 148.666 | 136.875 | 136.875 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 227.835 | 231.686 | 236.091 | 241.218 | 248.765 | 243.929 | 240.516 | 235.205 | 268.393 | 79.346 | 60.274 | 63.213 | 55.338 | 51.158 | 53.116 | 40.302 | 37.108 | 37.413 | 36.915 | 39.289 | 42.244 | 36.9 | 37.075 | 20.662 | 21.247 | 21.69 | 20.108 | 20.799 | 20.818 | 20.574 | 21.143 | 21.543 | 22.051 | 22.347 | 0 | 20.85 | 21.538 | 21.518 |
Goodwill
| 62.608 | 62.608 | 62.608 | 62.608 | 458.608 | 458.608 | 458.608 | 458.608 | 458.608 | 458.608 | 458.608 | 458.608 | 761.588 | 761.588 | 761.588 | 761.588 | 761.588 | 761.588 | 761.588 | 761.588 | 761.55 | 761.55 | 761.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 37.794 | 38.626 | 39.589 | 40.984 | 44.052 | 45.468 | 50.699 | 53.174 | 42.74 | 41.634 | 40.569 | 39.528 | 69.853 | 67.662 | 62.166 | 59.107 | 73.155 | 63.383 | 54.448 | 45.092 | 25.037 | 25.05 | 25.098 | 2.387 | 2.301 | 2.379 | 2.432 | 2 | 2.091 | 2.173 | 2.263 | 2.324 | 2.245 | 2.204 | 0 | 2.388 | 2.477 | 2.477 |
Goodwill and Intangible Assets
| 100.402 | 101.234 | 102.198 | 103.593 | 502.66 | 504.077 | 509.307 | 511.782 | 501.348 | 500.243 | 499.178 | 498.136 | 831.442 | 829.25 | 823.754 | 820.695 | 834.743 | 824.971 | 816.037 | 806.68 | 786.587 | 786.6 | 786.647 | 2.387 | 2.301 | 2.379 | 2.432 | 2 | 2.091 | 2.173 | 2.263 | 2.324 | 2.245 | 2.204 | 0 | 2.388 | 2.477 | 2.477 |
Long Term Investments
| 229.368 | 141.09 | 187.631 | 208.05 | 231.608 | 306.903 | 320.903 | 310.402 | -74.146 | -58.585 | -183.089 | 294.225 | -258.526 | 28.924 | 115.155 | -33.973 | -46 | -21 | 15.474 | 4.587 | 42.057 | 42.527 | 36.204 | 81.572 | 64.216 | 65.08 | 52.145 | 68.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.947 | 0 |
Tax Assets
| 7.499 | 7.224 | 7.591 | 7.74 | 14.746 | 14.607 | 14.338 | 14.256 | 14.536 | 14.624 | 14.314 | 14.378 | 23.904 | 21.451 | 19.809 | 19.924 | 14.184 | 16.929 | 13.489 | 11.828 | 8.334 | 8.792 | 8.38 | 3.428 | 1.829 | 2.131 | 1.14 | 2.018 | 1.235 | 1.241 | 1.303 | 1.303 | 1.221 | 1.398 | 0 | 0.901 | 0.724 | 0 |
Other Non-Current Assets
| 12.788 | 99.767 | 52.686 | 12.714 | 89.595 | 15.151 | 8.993 | 6.318 | 375.134 | 360.594 | 487.001 | 8.134 | 464.287 | 147.427 | 56.283 | 102.512 | 103.607 | 78.596 | 32.497 | 51.33 | 0.393 | 0.393 | 0.393 | 0.393 | 2.874 | 2.776 | 13.183 | 3.329 | 3.856 | 4.243 | 3.839 | 3.942 | 4.182 | 4.743 | -81.713 | 4.308 | 0 | 5.69 |
Total Non-Current Assets
| 577.892 | 581.002 | 586.197 | 573.315 | 1,087.374 | 1,084.666 | 1,094.057 | 1,077.964 | 1,085.265 | 896.222 | 877.678 | 878.086 | 1,116.444 | 1,078.21 | 1,068.117 | 949.46 | 943.642 | 936.909 | 914.411 | 913.715 | 879.614 | 875.212 | 868.699 | 108.441 | 92.468 | 94.056 | 89.008 | 96.264 | 28 | 28.231 | 28.548 | 29.112 | 29.699 | 30.692 | -81.713 | 28.447 | 29.685 | 29.685 |
Total Assets
| 1,286.26 | 1,334.789 | 1,325.524 | 1,354.939 | 1,840.863 | 1,863.596 | 1,956.93 | 1,986.349 | 2,027.494 | 2,011.204 | 1,908.486 | 1,928.717 | 2,201.204 | 1,718.536 | 1,701.277 | 1,739.268 | 1,715.572 | 1,587.413 | 1,466.962 | 1,390.846 | 1,603.095 | 1,571.805 | 1,496.574 | 374.369 | 371.544 | 360.423 | 363.173 | 358.911 | 315.823 | 313.018 | 317.506 | 171.598 | 202.419 | 197.862 | 0 | 177.113 | 166.56 | 166.56 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 58.9 | 94.879 | 64.551 | 64.198 | 50.883 | 63.507 | 72.366 | 98.295 | 86.495 | 96.929 | 77.055 | 76.151 | 67.524 | 61.939 | 63.804 | 87.537 | 83.659 | 61.079 | 68.293 | 51.755 | 44.304 | 45.233 | 38.357 | 14.719 | 6.436 | 14.39 | 8.909 | 12.066 | 14.883 | 23.366 | 13.547 | 18.446 | 16.478 | 25.116 | 0 | 21.869 | 16.621 | 16.621 |
Short Term Debt
| 4.99 | 24.754 | 44.879 | 45.843 | 44.701 | 49.846 | 91.278 | 88.616 | 120.947 | 72.559 | 12.934 | 13.444 | -57.244 | 100.16 | 50.158 | 60.08 | 63.328 | 70.257 | 95.34 | 69.698 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 4.497 | 2.778 | 3.913 | 4.828 | 3.398 | 3.738 | 4.447 | 7.708 | 3.952 | 6.781 | 7.353 | 12.263 | 5.679 | 7.059 | 8.125 | 24.623 | 13.162 | 7.278 | 10.809 | 13.758 | 12.489 | 9.966 | 14.709 | 1.461 | 7.348 | 2.745 | 4.21 | 4.712 | 6.034 | 3.977 | 0.621 | 3.19 | 3.041 | 4.655 | 0 | 8.32 | 2.78 | 0 |
Deferred Revenue
| 16.304 | 39.038 | 39.612 | 76.76 | 67.821 | 64.138 | 28.742 | 31.568 | 29.163 | 0 | 0 | 141.379 | 57.244 | 133.729 | 143.362 | 187.675 | 100.885 | 111.89 | 115.633 | 123.496 | 499.41 | 510.857 | 449.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 27.067 | 1.684 | 2.15 | 11.825 | 1.456 | 1.964 | 62.995 | 69.299 | 52.509 | 113.35 | 113.169 | 4.421 | 143.482 | 5.785 | 5.573 | 8.448 | 65.679 | 38.985 | 35.063 | 22.306 | 26.245 | 11.315 | 10.384 | 39.005 | 49.069 | 43.621 | 54.852 | 52.971 | 21.564 | 16.495 | 14.762 | 17.498 | 53.843 | 12.184 | 0 | 14.92 | 30.125 | 30.125 |
Total Current Liabilities
| 107.262 | 160.355 | 151.193 | 198.625 | 164.861 | 179.456 | 255.381 | 287.779 | 289.115 | 282.839 | 203.158 | 235.395 | 211.006 | 301.613 | 262.897 | 343.74 | 313.551 | 282.212 | 314.33 | 267.256 | 571.96 | 568.405 | 499.098 | 53.724 | 55.506 | 58.011 | 63.761 | 65.037 | 36.447 | 39.861 | 28.309 | 35.944 | 70.321 | 37.299 | 0 | 36.79 | 46.746 | 46.746 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 4.261 | 5.439 | 6.641 | 6.177 | 7.365 | 12.113 | 7.748 | 9.07 | 11.092 | 14.206 | 14.583 | 14.58 | 53.148 | 83.049 | 68.646 | 118.555 | 118.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.808 | 0.857 | 0.906 | 0.966 | 4.24 | 4.393 | 5.096 | 4.699 | 4.834 | 5.051 | 5.257 | 5.463 | 5.669 | 5.875 | 6.081 | 6.254 | 5.763 | 5.918 | 6.759 | 6.85 | 4.221 | 5.285 | 5.416 | 5.114 | 5.28 | 5.446 | 5.592 | 5.778 | 3.889 | 4.729 | 4.963 | 4.963 | 5.078 | 5.181 | 0 | 4.5 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.066 | 0.993 | 1.099 | 1.105 | 19.351 | 19.379 | 21.511 | 21.559 | 23.054 | 23.141 | 23.224 | 23.125 | 6.42 | 6.518 | 5.719 | 6.02 | 4.366 | 4.393 | 4.8 | 4.625 | 5.991 | 5.991 | 5.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.069 | 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 | 0 | 0 | 3 | 0 |
Total Non-Current Liabilities
| 4.944 | 6.111 | 7.444 | 8.712 | 29.769 | 31.138 | 38.72 | 34.005 | 36.958 | 39.284 | 42.688 | 43.171 | 26.669 | 65.54 | 94.849 | 80.92 | 128.684 | 129.004 | 11.559 | 11.475 | 10.212 | 11.276 | 11.407 | 5.114 | 5.28 | 5.446 | 5.592 | 5.778 | 3.889 | 4.729 | 4.963 | 4.963 | 5.078 | 5.181 | 0 | 4.5 | 3 | 0 |
Total Liabilities
| 112.206 | 166.466 | 158.636 | 207.337 | 194.63 | 210.594 | 294.101 | 321.784 | 326.073 | 322.123 | 245.846 | 278.566 | 237.675 | 367.153 | 357.747 | 424.66 | 442.235 | 411.216 | 325.889 | 278.731 | 582.172 | 579.681 | 510.506 | 58.838 | 60.786 | 63.457 | 69.353 | 70.815 | 40.337 | 44.59 | 33.272 | 40.907 | 75.4 | 42.481 | 0 | 41.29 | 49.746 | 46.746 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 198.27 | 198.27 | 198.27 | 199.23 | 199.23 | 199.23 | 200.35 | 200.35 | 198.27 | 199.782 | 199.782 | 199.841 | 199.841 | 173.878 | 173.878 | 174.12 | 174.12 | 174.197 | 174.197 | 174.197 | 171.356 | 171.356 | 167.248 | 132.233 | 132.41 | 132.41 | 73.561 | 73.761 | 72 | 72 | 72 | 54 | 54 | 54 | 0 | 54 | 54 | 54 |
Retained Earnings
| -496.261 | -501.992 | -503.427 | -519.258 | -23.154 | -16.477 | -19.757 | -18.069 | 18.086 | 4.343 | -22.122 | -35.284 | 261.349 | 254.012 | 252.124 | 224.839 | 216.268 | 152.468 | 139.19 | 125.789 | 109.4 | 96.475 | 90.099 | 62.572 | 78.168 | 64.376 | 61.43 | 55.506 | 49.713 | 42.655 | 58.429 | 53.578 | 53.149 | 81.511 | 0 | 65.415 | 48.327 | 58.527 |
Accumulated Other Comprehensive Income/Loss
| 1,472.046 | 52.24 | -0 | -0 | 1,479.956 | 52.376 | 1,487.259 | 51.207 | 1,470.554 | 50.521 | 1,487.021 | 50.521 | 1,497.89 | 78.842 | 938.384 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 139.207 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 1,419.806 | 1,472.046 | 1,470.099 | -8.179 | 1,418.846 | -17.722 | 1,417.726 | 0 | 1,418.293 | -18.206 | 1,418.234 | -21.045 | 818.797 | -42.964 | 893.062 | 866.262 | 833.434 | 820.773 | 805.175 | 737.223 | 723.385 | 726.123 | 120.725 | 100.18 | 100.18 | 158.829 | 158.829 | 153.774 | 153.774 | 153.806 | 23.112 | 19.87 | 19.87 | 0 | 16.409 | 14.487 | 4.287 |
Total Shareholders Equity
| 1,174.054 | 1,168.323 | 1,166.888 | 1,150.071 | 1,647.853 | 1,653.974 | 1,650.13 | 1,651.214 | 1,686.91 | 1,672.939 | 1,646.475 | 1,633.312 | 1,938.036 | 1,325.529 | 1,321.422 | 1,292.02 | 1,256.65 | 1,160.099 | 1,134.16 | 1,105.161 | 1,017.979 | 991.216 | 983.469 | 315.531 | 310.759 | 296.966 | 293.82 | 288.096 | 275.486 | 268.429 | 284.235 | 130.69 | 127.019 | 155.381 | 139.207 | 135.823 | 116.814 | 116.814 |
Total Equity
| 1,174.054 | 1,168.323 | 1,166.888 | 1,147.602 | 1,646.233 | 1,653.002 | 1,662.829 | 1,664.565 | 1,701.421 | 1,689.082 | 1,662.641 | 1,650.151 | 1,963.529 | 1,351.382 | 1,343.53 | 1,314.608 | 1,273.337 | 1,176.197 | 1,141.074 | 1,112.115 | 1,020.923 | 992.125 | 986.068 | 315.531 | 310.759 | 296.966 | 293.82 | 288.096 | 275.486 | 268.429 | 284.235 | 130.69 | 127.019 | 155.381 | 139.207 | 135.823 | 116.814 | 116.814 |
Total Liabilities & Shareholders Equity
| 1,286.26 | 1,334.789 | 1,325.524 | 1,354.939 | 1,840.863 | 1,863.596 | 1,956.93 | 1,986.349 | 2,027.494 | 2,011.204 | 1,908.486 | 1,928.717 | 2,201.204 | 1,718.536 | 1,701.277 | 1,739.268 | 1,715.572 | 1,587.413 | 1,466.962 | 1,390.846 | 1,603.095 | 1,571.805 | 1,496.574 | 374.369 | 371.544 | 360.423 | 363.173 | 358.911 | 315.823 | 313.018 | 317.506 | 171.598 | 202.419 | 197.862 | 139.207 | 177.113 | 166.56 | 163.56 |