Beijing Career International Co., Ltd.
SZSE:300662.SZ
29.63 (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 Q1 | 2015 Q4 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 616.391 | 600.004 | 632.6 | 800.389 | 760.516 | 1,046.819 | 955.311 | 1,122.999 | 943.861 | 853.09 | 907.723 | 1,076.498 | 1,002.572 | 294.025 | 312.177 | 485.764 | 403.846 | 403.139 | 433.561 | 392.442 | 289.101 | 259.084 | 247.899 | 334.092 | 281.453 | 241.101 | 369.251 | 510.241 | 467.718 | 421.759 | 108.419 | 190.565 | -197.931 | 197.931 | 97.016 | 97.016 |
Short Term Investments
| 0 | 0 | 4 | 1,521.032 | -5.433 | 11.056 | -10.893 | -11.063 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | 0.174 | -40.129 | 0 | 0 | 10.526 | 0 | 0 | 0 | 8.298 | 0 | 0 | 395.863 | 0 | 0 | 0 |
Cash and Short Term Investments
| 616.391 | 600.004 | 636.6 | 800.389 | 760.516 | 1,046.819 | 955.311 | 1,122.999 | 944.036 | 853.264 | 907.898 | 1,076.672 | 1,002.746 | 294.199 | 312.351 | 485.938 | 404.02 | 403.313 | 433.735 | 392.617 | 289.276 | 259.258 | 247.899 | 334.092 | 281.453 | 241.101 | 369.251 | 510.241 | 467.718 | 421.759 | 108.419 | 190.565 | 197.931 | 197.931 | 97.016 | 97.016 |
Net Receivables
| 2,409.275 | 2,319.866 | 2,195.633 | 2,054.704 | 2,002.934 | 2,046.972 | 2,025.699 | 1,903.164 | 1,973.726 | 1,932.783 | 1,754.164 | 1,636.453 | 1,657.417 | 1,404.452 | 1,257.327 | 873.428 | 797.047 | 741.269 | 766.52 | 773.985 | 784.358 | 747.331 | 626.95 | 553.193 | 568.866 | 369.007 | 297.709 | 261.051 | 273.655 | 268.959 | 0 | 210.525 | 0 | 0 | 148.84 | 148.84 |
Inventory
| 36.072 | 0 | -4 | 0 | 29.427 | 34.175 | 26.21 | -2.671 | 23.038 | 25.697 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | -0.174 | 111.69 | 0 | 0 | 0 | 77.04 | 0 | 66.913 | 0 | 0 | 0 | 0 | 0 | 14.69 | 0 |
Other Current Assets
| 7.951 | 32.775 | 47.686 | 12.075 | 9.883 | 4.011 | 19.75 | 27.735 | 3.835 | 4.354 | 5.48 | 4.806 | 1.079 | 0.906 | 1.012 | 2.74 | 3.291 | 3.477 | 7.235 | 5.581 | 0.7 | 2.056 | 2.156 | 3.173 | 4.124 | 2.48 | 2.165 | 3.221 | 1.313 | 3.602 | 28.604 | 10.339 | 0 | 11.487 | 4.984 | 19.674 |
Total Current Assets
| 3,069.689 | 2,952.645 | 2,879.92 | 2,957.352 | 2,802.761 | 3,131.977 | 3,026.971 | 3,051.226 | 2,944.635 | 2,816.098 | 2,688.749 | 2,735.309 | 2,677.363 | 1,713.431 | 1,585.424 | 1,451.139 | 1,271.141 | 1,227.014 | 1,289.465 | 1,249.464 | 1,152.225 | 1,087.008 | 988.695 | 973.347 | 935.75 | 682.809 | 746.164 | 840.991 | 809.599 | 746.333 | 412.541 | 465.423 | 197.931 | 390.515 | 265.529 | 265.529 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 77.207 | 89.055 | 102.131 | 111.689 | 93.252 | 106.508 | 118.217 | 127.477 | 133.607 | 106.382 | 110.573 | 121.677 | 128.528 | 121.573 | 126.381 | 12.202 | 11.868 | 12.583 | 10.739 | 12.232 | 10.83 | 11.596 | 11.285 | 11.725 | 11.471 | 9.617 | 8.508 | 8.437 | 7.334 | 7.048 | 6.142 | 6.168 | 0 | 6.056 | 4.604 | 4.604 |
Goodwill
| 166.2 | 164.918 | 164.694 | 164.911 | 138.701 | 139.069 | 138.452 | 138.336 | 144.951 | 159.525 | 159.722 | 159.985 | 160.087 | 160.313 | 160.402 | 160.264 | 160.091 | 160.091 | 152.448 | 152.83 | 143.867 | 143.867 | 143.867 | 143.867 | 147.527 | 44.428 | 49.244 | 33.252 | 33.252 | 33.252 | 33.252 | 33.252 | 0 | 33.252 | 9.835 | 9.835 |
Intangible Assets
| 367.261 | 337.628 | 325.125 | 320.271 | 279.534 | 269.134 | 253.146 | 246.84 | 233.933 | 221.206 | 207.889 | 197.158 | 189.694 | 188.356 | 187.809 | 185.712 | 180.459 | 179.244 | 131.268 | 130.098 | 126.952 | 125.301 | 124.928 | 124.199 | 121.413 | 21.696 | 10.243 | 10.082 | 8.902 | 8.978 | 8.56 | 8.924 | 0 | 8.198 | 18.101 | 17.688 |
Goodwill and Intangible Assets
| 533.461 | 502.547 | 489.819 | 485.182 | 418.234 | 408.203 | 391.598 | 385.175 | 378.884 | 380.731 | 367.611 | 357.143 | 349.781 | 348.669 | 348.211 | 345.975 | 340.551 | 339.335 | 283.716 | 282.928 | 270.819 | 269.167 | 268.795 | 268.066 | 268.94 | 66.124 | 59.487 | 43.333 | 42.153 | 42.23 | 41.812 | 42.176 | 0 | 41.45 | 27.936 | 27.524 |
Long Term Investments
| 158.03 | 158.195 | 153.441 | 146.202 | 153.26 | 141.987 | 147.5 | 147.936 | 140.924 | 116.168 | 115.634 | 116.682 | 112.439 | 111.951 | 111.355 | 110.215 | 86.786 | 73.166 | 93.093 | 85.903 | 82.018 | 81.617 | 119.275 | 79.146 | 79.352 | 236.624 | 62.351 | 14.094 | 13.958 | 13.296 | 0 | 1.893 | 0 | 0 | 0 | 0 |
Tax Assets
| 40 | 33.372 | 30.056 | 29.919 | 20.66 | 29.036 | 33.646 | 17.156 | 20.497 | 20.497 | 20.187 | 20.187 | 15.817 | 15.525 | 13.799 | 13.8 | 9.22 | 9.22 | 6.286 | 6.287 | 7.97 | 7.427 | 8.331 | 7.867 | 7.899 | 8.672 | 7.801 | 8.218 | 7.115 | 7.892 | 7.301 | 8.09 | 0 | 10.218 | 17.323 | 0 |
Other Non-Current Assets
| 9.137 | 10.035 | 10.909 | 18.016 | 14.025 | 15.781 | 17.617 | 19.439 | 58.981 | 32.995 | 36.991 | 37.487 | 36.596 | 36.219 | 47.47 | 51.875 | 53.712 | 44.133 | 45.856 | 47.538 | 50.15 | 44.676 | 0.174 | 38.075 | 40.739 | 37.571 | 6.819 | 7.716 | 4.554 | 2.899 | 15.299 | 2.307 | -197.931 | 1.057 | 0.684 | 18.42 |
Total Non-Current Assets
| 817.835 | 793.205 | 786.356 | 791.008 | 699.431 | 701.515 | 708.579 | 697.183 | 732.893 | 656.774 | 650.997 | 653.177 | 643.161 | 633.937 | 647.216 | 534.067 | 502.136 | 478.436 | 439.691 | 434.888 | 421.787 | 414.482 | 407.861 | 404.879 | 408.402 | 358.606 | 144.965 | 81.798 | 75.113 | 73.365 | 70.554 | 60.634 | -197.931 | 58.78 | 50.547 | 50.547 |
Total Assets
| 3,887.524 | 3,745.85 | 3,666.275 | 3,748.359 | 3,502.192 | 3,833.492 | 3,735.55 | 3,748.409 | 3,677.527 | 3,472.872 | 3,339.746 | 3,388.486 | 3,320.524 | 2,347.368 | 2,232.64 | 1,985.207 | 1,773.276 | 1,705.45 | 1,729.156 | 1,684.352 | 1,574.012 | 1,501.49 | 1,396.556 | 1,378.226 | 1,344.152 | 1,041.416 | 891.13 | 922.789 | 884.713 | 819.698 | 483.095 | 526.057 | 0 | 449.295 | 316.076 | 316.076 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Account Payables
| 116.967 | 119.401 | 133.615 | 95.274 | 122.889 | 136.978 | 131.968 | 92.542 | 112.568 | 96.71 | 103.986 | 79.425 | 77.762 | 64.652 | 58.236 | 42.946 | 47.423 | 50.309 | 69.537 | 70.997 | 73.421 | 80.542 | 72.479 | 59.971 | 68.657 | 1.685 | 0.857 | 1.482 | 1.864 | 1.134 | 1.572 | 1.451 | 0 | 1.736 | 2.9 | 2.9 |
Short Term Debt
| 276.592 | 233.74 | 249.192 | 203.735 | 130.552 | 111.196 | 93.571 | 86.891 | 141.143 | 130.963 | 73.513 | 84.955 | 227.775 | 197.196 | 187.774 | 38.297 | 0 | 16.5 | 85.571 | 32.225 | 60.292 | 79.076 | 73.22 | 60.106 | 93.16 | 49.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 12.743 | 157.829 | 183.061 | 182.989 | 176.058 | 175.198 | 193.45 | 181.404 | 182.499 | 180.716 | 194.585 | 154.968 | 139.642 | 119.051 | 111.013 | 95.151 | 90.856 | 78.781 | 76.804 | 75.449 | 60.599 | 60.937 | 47.201 | 57.522 | 34.269 | 29.935 | 29.426 | 26.074 | 22.877 | 16.835 | 20.866 | 0 | 10.594 | 11.249 | 0 |
Deferred Revenue
| 105.582 | 99.684 | 73.597 | 1,114.218 | 948.904 | 962.35 | 948.881 | 1,011.586 | 948.829 | 886.028 | 750.654 | 899.535 | 62.807 | 43.659 | 25.23 | 0 | 0 | 484.35 | 496.37 | 517.45 | 427.609 | 392.955 | 325.742 | 361.905 | 315.032 | 260.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,095.284 | 1,021.09 | 941.82 | 8.059 | 11.464 | 8.744 | 8.161 | 8.338 | 11.712 | 12.276 | 11.897 | 8.31 | 688.532 | 616.27 | 554.645 | 678.311 | 547.652 | 47.572 | 20.501 | 37.04 | 32.086 | 28.014 | 22.446 | 29.327 | 20.236 | 11.772 | 205.114 | 255.645 | 238.432 | 202.191 | 145.687 | 201.891 | 0 | 172.922 | 81.763 | 81.763 |
Total Current Liabilities
| 1,594.424 | 1,473.916 | 1,398.224 | 1,421.286 | 1,213.809 | 1,219.268 | 1,182.582 | 1,199.356 | 1,214.252 | 1,125.978 | 940.05 | 1,072.226 | 1,056.876 | 921.777 | 825.885 | 759.554 | 595.075 | 598.731 | 671.979 | 657.713 | 593.408 | 580.588 | 493.887 | 511.309 | 497.085 | 323.194 | 205.971 | 257.127 | 240.296 | 203.324 | 147.259 | 203.342 | 0 | 174.658 | 84.663 | 84.663 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||
Long Term Debt
| 244.141 | 276.291 | 303.321 | 438.378 | 428.934 | 50.771 | 57.656 | 66.919 | 72.755 | 56.369 | 64.367 | 68.396 | 75.586 | 71.624 | 117.151 | 0.847 | 0.894 | 1.354 | 1.815 | 2.281 | 0.981 | 0.989 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 23.654 | 29.786 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.081 | 0.067 | 0.047 | 0.003 | 0.104 | 0.101 | 0.091 | 0.089 | 0.084 | 0.078 | 0.082 | 0.009 | 0.01 | 0.979 | 1.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 31.868 | 32.04 | 28.885 | 33.319 | 26.824 | 38.275 | 43.3 | 27.671 | 28.655 | 29.084 | 29.67 | 30.098 | 30.009 | 30.438 | 30.645 | 31.073 | 31.713 | 32.142 | 21.169 | 21.434 | 22.06 | 22.326 | 22.224 | 22.518 | 22.098 | 3.497 | 0.031 | 0.031 | 0.02 | 0.042 | 0.047 | 0.054 | 0 | 0.086 | 2.331 | 0 |
Other Non-Current Liabilities
| 3.088 | 2.993 | 47.343 | 3.038 | 3.179 | 3.176 | 3.515 | 3.232 | 3.484 | 3.352 | 3.375 | 3.411 | 12.651 | 11.434 | 13.134 | 10.787 | 15.447 | 13.013 | 12.376 | 13.803 | 11.652 | 11.621 | 11.353 | 10.587 | 15.945 | 13.287 | 13.315 | 15.698 | 15.576 | 15.162 | 15.75 | 15.626 | 0 | 15.024 | 9.459 | 0 |
Total Non-Current Liabilities
| 302.751 | 341.11 | 379.631 | 474.815 | 459.018 | 92.303 | 104.552 | 97.904 | 104.975 | 88.886 | 97.479 | 101.953 | 118.249 | 113.6 | 161.032 | 42.799 | 48.143 | 46.592 | 35.437 | 37.6 | 34.702 | 34.946 | 34.806 | 34.736 | 38.043 | 16.784 | 13.346 | 15.729 | 15.596 | 15.204 | 15.798 | 15.68 | 0 | 15.11 | 11.789 | 0 |
Total Liabilities
| 1,897.175 | 1,815.026 | 1,777.855 | 1,896.102 | 1,672.827 | 1,311.571 | 1,287.134 | 1,297.26 | 1,319.227 | 1,214.864 | 1,037.529 | 1,174.178 | 1,175.125 | 1,035.377 | 986.916 | 802.353 | 643.218 | 645.323 | 707.416 | 695.313 | 628.11 | 615.534 | 528.693 | 546.045 | 535.128 | 339.978 | 219.317 | 272.856 | 255.892 | 218.528 | 163.057 | 219.022 | 0 | 189.768 | 96.453 | 84.663 |
Equity: | ||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 86.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.641 | 0 | 0 | 0 | 0 | 0 | 0 | 2.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 196.806 | 196.806 | 196.806 | 196.806 | 196.806 | 196.806 | 196.806 | 196.837 | 196.837 | 196.837 | 196.837 | 196.888 | 196.888 | 182.793 | 182.856 | 182.856 | 182.287 | 182.287 | 182.287 | 182.287 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 135 | 135 | 0 | 135 | 135 | 135 |
Retained Earnings
| 1,299.837 | 1,250.671 | 1,220.978 | 1,180.328 | 1,147.423 | 1,093.348 | 1,052.155 | 1,018.643 | 968.291 | 882.242 | 844.209 | 791.64 | 740.823 | 674.213 | 610.151 | 571.375 | 525.087 | 464.978 | 448.093 | 421.747 | 395.526 | 344.902 | 335.755 | 304.193 | 284.268 | 239.389 | 221.653 | 206.503 | 192.581 | 167.884 | 147.765 | 136.115 | 0 | 95.954 | 60.091 | 64.533 |
Accumulated Other Comprehensive Income/Loss
| 426.666 | 113.091 | 414.969 | 17.018 | 427.202 | 92.845 | 1,037.63 | 92.477 | 1,038.845 | 59.66 | 1,097.653 | 76.272 | 1,081.413 | 68.858 | 341.232 | -0.641 | 0.273 | 2.658 | 2.359 | 4.205 | 2.334 | 1.413 | -2.138 | 1.007 | 7.197 | 4.442 | 0.242 | 0.503 | 0.324 | 0.834 | 0 | 0.724 | 250.867 | 0 | 0.177 | 0.177 |
Other Total Stockholders Equity
| 0 | 313.969 | 0 | 314.856 | 0 | 962.873 | 0 | 955.271 | -17.942 | 960.162 | -18.842 | 985.931 | -37.104 | 237.852 | -38.063 | 284.111 | 272.309 | 265.39 | 257.694 | 253.081 | 242.956 | 242.956 | 240.677 | 242.815 | 237.5 | 237.5 | 237.823 | 237.823 | 234.207 | 234.207 | 22.333 | 21.376 | 8.66 | 19.913 | 17.997 | 13.555 |
Total Shareholders Equity
| 1,923.309 | 1,874.537 | 1,832.754 | 1,795.321 | 1,771.432 | 2,345.873 | 2,286.591 | 2,263.228 | 2,186.03 | 2,098.901 | 2,119.857 | 2,050.73 | 1,982.02 | 1,163.715 | 1,096.176 | 1,038.342 | 979.956 | 915.313 | 890.433 | 861.321 | 820.816 | 769.271 | 756.432 | 728.015 | 708.965 | 661.331 | 639.718 | 624.828 | 607.112 | 582.925 | 305.098 | 293.216 | 259.527 | 250.867 | 213.264 | 213.264 |
Total Equity
| 1,990.349 | 1,930.824 | 1,888.42 | 1,852.258 | 1,829.365 | 2,521.921 | 2,448.416 | 2,451.149 | 2,358.3 | 2,258.008 | 2,302.217 | 2,214.308 | 2,145.399 | 1,311.99 | 1,245.724 | 1,182.854 | 1,130.058 | 1,060.128 | 1,021.74 | 989.039 | 945.902 | 885.957 | 867.862 | 832.18 | 809.023 | 701.438 | 671.813 | 649.933 | 628.821 | 601.169 | 320.038 | 307.034 | 259.527 | 259.527 | 219.624 | 219.624 |
Total Liabilities & Shareholders Equity
| 3,887.524 | 3,745.85 | 3,666.275 | 3,748.359 | 3,502.192 | 3,833.492 | 3,735.55 | 3,748.409 | 3,677.527 | 3,472.872 | 3,339.746 | 3,388.486 | 3,320.524 | 2,347.368 | 2,232.64 | 1,985.207 | 1,773.276 | 1,705.45 | 1,729.156 | 1,684.352 | 1,574.012 | 1,501.49 | 1,396.556 | 1,378.226 | 1,344.152 | 1,041.416 | 891.13 | 922.789 | 884.713 | 819.698 | 483.095 | 526.057 | 259.527 | 449.295 | 316.076 | 304.287 |