
Hangzhou Prevail Optoelectronic Equipment Co., Ltd.
SZSE:300710.SZ
23.57 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 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 | 2015 Q4 | 2015 Q3 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 105.701 | 88.148 | 37.408 | 60.11 | 71.588 | 98.947 | 58.026 | 74.564 | 50.942 | 78.646 | 77.747 | 155.904 | 220.556 | 134.905 | 68.296 | 75.167 | 79.709 | 127.446 | 81.258 | 142.638 | 77.065 | 76.527 | 86.691 | 91.499 | 53.651 | 78.417 | 25.456 | 31.329 | 27.935 | 85.918 | 5.702 | 36.731 | -29.521 | 29.521 | -10.482 | 10.482 | 10.482 | 33.209 | 33.209 | -18.246 |
Short Term Investments
| 21.373 | 11.373 | 67.675 | 76.814 | 64.96 | 16.002 | 42.207 | 39.2 | 40.905 | 9.131 | 44.24 | 58.628 | 60.006 | 71.944 | 117.334 | 118.916 | 145.765 | 78.045 | 84.867 | 69.385 | 101.824 | 146.687 | 0 | 152.239 | 0 | 150.269 | 0 | 157 | 0 | 150 | 0 | 0 | 59.042 | 0 | 20.964 | 0 | 0 | 0 | 0 | 36.493 |
Cash and Short Term Investments
| 127.074 | 99.521 | 105.083 | 136.923 | 136.548 | 114.949 | 100.233 | 113.764 | 91.847 | 126.945 | 121.987 | 214.533 | 280.562 | 206.85 | 185.63 | 194.083 | 225.474 | 205.491 | 166.125 | 212.023 | 178.89 | 223.214 | 86.691 | 91.499 | 53.651 | 78.417 | 25.456 | 31.329 | 27.935 | 85.918 | 5.702 | 36.731 | 29.521 | 29.521 | 10.482 | 10.482 | 10.482 | 33.209 | 33.209 | 18.246 |
Net Receivables
| 199.515 | 250.568 | 253.741 | 231.228 | 243.65 | 236.683 | 223.537 | 229.671 | 232.727 | 243.298 | 232.675 | 233.852 | 371.659 | 376.503 | 347.762 | 384.005 | 336.005 | 318.372 | 361.329 | 364.591 | 338.225 | 363.336 | 290.469 | 338.062 | 299.296 | 285.84 | 300.397 | 285.659 | 259.982 | 247.628 | 307.879 | 259.556 | 0 | 229.876 | 0 | 192.968 | 192.968 | 153.78 | 153.78 | 0 |
Inventory
| 36.673 | 39.698 | 46.044 | 49.664 | 48.674 | 58.251 | 73.232 | 74.117 | 76.821 | 90.144 | 91.038 | 87.232 | 127.112 | 126.22 | 139.619 | 136.263 | 150.481 | 144.419 | 117.072 | 115.815 | 89.058 | 90.532 | 94.983 | 99.899 | 89.123 | 100.184 | 113.316 | 133.332 | 134.701 | 118.688 | 102.675 | 101.608 | 0 | 108.669 | 0 | 121.828 | 121.828 | 107.944 | 107.944 | 0 |
Other Current Assets
| 13.422 | 15.366 | 13.487 | 22.839 | 15.399 | 19.916 | 18.453 | 16.494 | 32.467 | 10.021 | 21.407 | 52.747 | 15.158 | 10.478 | 78.523 | 32.626 | 48.206 | 95.604 | 38.224 | 32.954 | 29.591 | 17.679 | 318.037 | 176.832 | 181.429 | 165.077 | 171.831 | 174.543 | 190.024 | 163.311 | 19.058 | 8.925 | 0 | 240.693 | 0 | 11.194 | 11.194 | 7.619 | 7.619 | 0 |
Total Current Assets
| 376.684 | 405.153 | 418.356 | 440.654 | 444.271 | 429.798 | 415.456 | 434.046 | 433.862 | 470.407 | 467.106 | 588.363 | 794.491 | 720.051 | 723.663 | 746.978 | 742.563 | 763.887 | 682.75 | 708.554 | 635.763 | 682.461 | 790.18 | 692.45 | 623.499 | 629.518 | 611 | 624.862 | 612.643 | 615.544 | 424.529 | 406.82 | 29.521 | 378.883 | 10.482 | 336.472 | 336.472 | 302.552 | 302.552 | 18.246 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 135.369 | 137.868 | 120.098 | 121.832 | 127.594 | 116.592 | 102.283 | 89.007 | 82.193 | 84.076 | 58.19 | 39.619 | 54.744 | 55.88 | 46.283 | 48.135 | 48.358 | 48.654 | 48.576 | 48.998 | 41.641 | 36.957 | 36.712 | 38.338 | 30.091 | 30.755 | 29.478 | 30.396 | 26.615 | 25.675 | 26.431 | 27.033 | 0 | 26.196 | 0 | 35.86 | 35.86 | 36.933 | 36.933 | 0 |
Goodwill
| 33.506 | 33.506 | 39.968 | 39.968 | 39.968 | 39.968 | 39.968 | 39.968 | 39.968 | 39.968 | 79.732 | 79.732 | 98.791 | 98.791 | 98.791 | 98.791 | 98.791 | 98.791 | 151.296 | 151.296 | 151.296 | 151.296 | 98.791 | 98.791 | 98.791 | 98.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 19.347 | 19.622 | 19.871 | 20.144 | 20.283 | 20.692 | 20.694 | 21.238 | 21.804 | 22.344 | 19.717 | 16.888 | 21.175 | 21.737 | 6.814 | 7.509 | 8.085 | 8.857 | 20.007 | 21.388 | 22.559 | 24.272 | 14.101 | 14.896 | 6.418 | 6.726 | 1.865 | 1.905 | 1.733 | 1.636 | 1.665 | 1.534 | 0 | 1.578 | 0 | 1.591 | 1.591 | 1.651 | 1.651 | 0 |
Goodwill and Intangible Assets
| 52.854 | 53.128 | 59.84 | 60.113 | 60.251 | 60.66 | 60.662 | 61.207 | 61.773 | 62.312 | 99.449 | 96.621 | 119.966 | 120.527 | 105.605 | 106.299 | 106.876 | 107.648 | 171.304 | 172.685 | 173.856 | 175.568 | 112.892 | 113.686 | 105.209 | 105.517 | 1.865 | 1.905 | 1.733 | 1.636 | 1.665 | 1.534 | 0 | 1.578 | 0 | 1.591 | 1.591 | 1.651 | 1.651 | 0 |
Long Term Investments
| 38.415 | 60.798 | 270.085 | 270.251 | 280.419 | 280.584 | 207.214 | 210.221 | 218.94 | 259.845 | 230.211 | 131.123 | 29.746 | 17.807 | -27.103 | -28.685 | -55.534 | 12.186 | -54.867 | -57.385 | -89.824 | -134.687 | 0 | 0 | 8.843 | 9.034 | 9.173 | 0 | 9.502 | 9.667 | 0 | 9.997 | 0 | 10.327 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 6.59 | 6.649 | 5.505 | 5.547 | 5.53 | 5.646 | 2.94 | 0.312 | 3.553 | 0 | 6.362 | 6.273 | 5.692 | 6.177 | 17.565 | 17.714 | 17.015 | 15.579 | 15.122 | 14.081 | 12.965 | 11.955 | 8.535 | 7.503 | 5.554 | 5.53 | 5.634 | 4.805 | 4.619 | 4.619 | 4.736 | 4.591 | 0 | 4.025 | 0 | 3.541 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 25.91 | 15.137 | 5.779 | 2 | 1.012 | 0.968 | 48.172 | 45.383 | 47.258 | 10.878 | 54.685 | 68.214 | 70.156 | 82.787 | 126.257 | 128.202 | 155.803 | 87.117 | 98.753 | 84.094 | 114.897 | 160.867 | 9.015 | 9.086 | 0.016 | 0.016 | 10 | 9.338 | 0.738 | 0.738 | 9.832 | 0.193 | -29.521 | 0.424 | -10.482 | 0.51 | 4.051 | 3.077 | 3.077 | -18.246 |
Total Non-Current Assets
| 259.137 | 273.579 | 461.307 | 459.743 | 474.806 | 464.45 | 421.271 | 406.13 | 413.718 | 417.112 | 448.897 | 341.85 | 280.304 | 283.179 | 268.608 | 271.664 | 272.517 | 271.183 | 278.888 | 262.472 | 253.534 | 250.66 | 167.153 | 168.612 | 149.713 | 150.851 | 56.15 | 46.444 | 43.207 | 42.336 | 42.664 | 43.348 | -29.521 | 42.549 | -10.482 | 41.501 | 41.501 | 41.661 | 41.661 | -18.246 |
Total Assets
| 635.822 | 678.732 | 879.662 | 900.397 | 919.077 | 894.248 | 836.727 | 840.176 | 847.58 | 887.519 | 916.003 | 930.213 | 1,074.796 | 1,003.23 | 992.27 | 1,018.642 | 1,015.08 | 1,035.07 | 961.638 | 971.026 | 889.298 | 933.12 | 957.334 | 861.062 | 773.212 | 780.369 | 667.15 | 671.306 | 655.85 | 657.88 | 467.194 | 450.168 | 0 | 421.432 | 0 | 377.973 | 377.973 | 344.213 | 344.213 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Account Payables
| 54.603 | 89.914 | 79.117 | 76.773 | 73.823 | 57.098 | 55.453 | 56.799 | 50.322 | 81.25 | 71.202 | 80.636 | 232.939 | 221.187 | 199.551 | 218.714 | 191.315 | 159.281 | 113.212 | 126.649 | 87.087 | 118.232 | 57.523 | 118.147 | 47.324 | 67.928 | 43.05 | 61.376 | 57.144 | 56.33 | 80.849 | 63.718 | 0 | 63.001 | 0 | 62.543 | 62.543 | 54.944 | 54.944 | 0 |
Short Term Debt
| 51.238 | 51.238 | 71.56 | 101.093 | 113.63 | 113.135 | 94.101 | 99.107 | 90.108 | 96.071 | 109.488 | 111.076 | 75.115 | 15.02 | 32.656 | 67.226 | 49.308 | 117.332 | 108.826 | 105.507 | 40 | 64.078 | -48.054 | 47.99 | 37.99 | 37.99 | 33 | 0 | 1.5 | 8.5 | 27.5 | 38.2 | 0 | 38.7 | 0 | 15.5 | 15.5 | 20.5 | 20.5 | 0 |
Tax Payables
| 5.888 | 6.298 | 7 | 3.605 | 12.78 | 7.92 | 2.035 | 1.504 | 14.067 | 0 | 10.019 | 10.063 | 11.995 | 13.644 | 12.915 | 8.365 | 7.541 | 8.69 | 5.551 | 4.855 | 6.005 | 6.565 | 5.452 | 2.452 | 4.254 | 5.38 | 2.597 | 2.562 | 1.538 | 3.788 | 9.862 | 10.278 | 0 | 9.599 | 0 | 11.145 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 8.194 | 6.57 | 8.325 | 21.837 | 17.337 | 31.336 | 0 | 27.904 | 24.555 | 37.079 | 40.769 | 39.99 | 34.638 | 60.122 | 62.573 | 44.668 | 43.794 | 67.452 | 63.995 | 123.6 | 54.72 | 78.155 | 73.809 | 10.476 | 0 | 12.845 | 13.515 | 17.62 | 18.733 | 0 | 18.403 | 0 | 18.007 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 22.356 | 25.972 | 22.898 | 16.436 | 19.752 | 17.796 | 15.403 | 14.155 | 17.194 | 38.802 | 13.411 | 18.514 | 32.877 | 38.02 | 38.624 | 35.519 | 9.705 | 53.879 | 8.502 | 10.763 | 76.788 | 62.107 | 181.817 | 3.24 | 5.977 | 3.089 | 12.472 | 14.246 | 18.213 | 13.033 | 7.758 | 15.867 | 0 | 14.401 | 0 | -4.285 | 24.866 | 18.601 | 18.601 | 0 |
Total Current Liabilities
| 134.085 | 173.422 | 180.575 | 206.101 | 226.554 | 204.273 | 171.506 | 176.111 | 176.963 | 216.123 | 208.654 | 223.471 | 361.1 | 295.295 | 281.614 | 318.992 | 317.992 | 336.04 | 280.76 | 291.567 | 209.88 | 253.84 | 319.956 | 226.549 | 173.699 | 188.196 | 91.119 | 78.183 | 78.395 | 81.651 | 129.351 | 128.063 | 0 | 125.702 | 0 | 102.91 | 102.91 | 94.045 | 94.045 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0.035 | 0.945 | 0.917 | 0 | 0 | 0 | 0 | 0 | 0 | 2.361 | 2.606 | 0 | 0 | 0 | 13.336 | 15.443 | 0 | 4.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0.004 | 0.01 | 0.016 | 0.022 | 0.029 | 0.035 | 0.041 | 0.047 | 0 | 0.059 | 0.065 | 0.071 | 0.078 | 0.084 | 0.09 | 0.096 | 0.102 | 0.108 | 0.114 | 0.12 | 0.127 | 0.133 | 0.139 | 0.145 | 0.151 | 0.157 | 0.163 | 0.176 | 0.176 | 0.182 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8.866 | 10.458 | 6.363 | 6.363 | 6.363 | 6.363 | 0 | 0 | 0 | 0 | 10.654 | 10.654 | 11.19 | 11.26 | 11.332 | 11.402 | 11.46 | 11.54 | 2.016 | 2.092 | 2.084 | 2.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | -0 | 0 | 0 | 0 | -0.029 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0 | 1.605 | 3.171 | 5.409 | 6.829 | -15.443 | 8.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.56 | 0 | 0.56 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 8.866 | 10.462 | 6.373 | 6.398 | 7.331 | 7.308 | 0.035 | 0.041 | 0.047 | 0.099 | 10.713 | 10.719 | 13.622 | 13.944 | 13.021 | 14.662 | 16.965 | 18.471 | 9.846 | 11.178 | 7.021 | 2.385 | 0.133 | 0.139 | 0.145 | 0.151 | 0.157 | 0.163 | 0.176 | 0.176 | 0.182 | 0.188 | 0 | 0.56 | 0 | 0.56 | 0 | 0 | 0 | 0 |
Total Liabilities
| 142.951 | 183.884 | 186.949 | 212.499 | 233.885 | 211.582 | 171.54 | 176.152 | 177.01 | 216.221 | 219.367 | 234.19 | 374.722 | 309.239 | 294.635 | 333.654 | 334.957 | 354.51 | 290.606 | 302.745 | 216.901 | 256.226 | 320.089 | 226.688 | 173.844 | 188.347 | 91.276 | 78.347 | 78.57 | 81.826 | 129.533 | 128.251 | 0 | 126.262 | 0 | 103.47 | 102.91 | 94.045 | 94.045 | 0 |
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 | 0 | 0 |
Common Stock
| 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 99.49 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 68.614 | 51.114 | 51.114 | 0 | 51.114 | 0 | 51.114 | 51.114 | 51.114 | 51.114 | 0 |
Retained Earnings
| 13.844 | 11.223 | 223.139 | 218.605 | 216.146 | 209.869 | 212.319 | 211.509 | 219.019 | 251.05 | 245.325 | 245.145 | 241.588 | 241.334 | 236.021 | 225.236 | 215.72 | 215.873 | 166.261 | 161.241 | 160.485 | 164.727 | 172.412 | 170.656 | 161.484 | 155.315 | 155.639 | 172.724 | 157.045 | 155.819 | 156.206 | 140.463 | 0 | 113.716 | 0 | 97.549 | 109.824 | 85.488 | 85.488 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 349.631 | 50.339 | 349.631 | 50.339 | 330.542 | 31.251 | 330.542 | -0 | 330.542 | 31.251 | 361.418 | 31.251 | 359.423 | 29.255 | 359.423 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 295.171 | -0 | 274.504 | 0 | 0 | 0 | 0 | 243.899 |
Other Total Stockholders Equity
| 357.14 | 361.916 | 0 | 299.292 | 0 | 299.292 | 0 | 299.292 | 0 | 299.292 | 0 | 330.168 | 0 | 330.168 | 0 | 359.423 | 0 | 359.891 | 0 | 352.904 | 352.904 | 352.904 | 352.846 | 352.846 | 352.846 | 307.49 | 351.621 | 351.621 | 351.621 | 351.621 | 130.341 | 113.565 | 0 | 113.565 | 0 | 113.565 | 113.565 | 113.565 | 113.565 | 0 |
Total Shareholders Equity
| 470.475 | 472.629 | 672.26 | 667.726 | 665.268 | 658.99 | 642.351 | 641.541 | 649.052 | 649.832 | 675.357 | 675.178 | 671.62 | 671.366 | 664.058 | 653.273 | 643.757 | 643.91 | 587.779 | 582.758 | 582.003 | 586.245 | 593.872 | 592.116 | 582.944 | 576.774 | 575.874 | 592.959 | 577.28 | 576.054 | 337.661 | 321.918 | 295.171 | 295.171 | 274.504 | 274.504 | 274.504 | 250.167 | 250.167 | 243.899 |
Total Equity
| 492.871 | 494.848 | 692.714 | 687.881 | 685.192 | 682.638 | 665.186 | 664.024 | 670.571 | 671.298 | 696.636 | 696.023 | 700.074 | 693.99 | 697.635 | 684.988 | 680.123 | 680.559 | 671.032 | 668.281 | 672.397 | 676.895 | 637.245 | 634.374 | 599.368 | 592.023 | 575.874 | 592.959 | 577.28 | 576.054 | 337.661 | 321.918 | 295.171 | 295.171 | 274.504 | 274.504 | 274.504 | 250.167 | 250.167 | 243.899 |
Total Liabilities & Shareholders Equity
| 635.822 | 678.732 | 879.662 | 900.397 | 919.077 | 894.248 | 836.727 | 840.176 | 847.58 | 887.519 | 916.003 | 930.213 | 1,074.796 | 1,003.23 | 992.27 | 1,018.642 | 1,015.08 | 1,035.07 | 961.638 | 971.026 | 889.298 | 933.12 | 957.334 | 861.062 | 773.212 | 780.369 | 667.15 | 671.306 | 655.85 | 657.88 | 467.194 | 450.168 | 295.171 | 421.432 | 274.504 | 377.973 | 377.413 | 344.213 | 344.213 | 243.899 |