Shenzhen Increase Technology Co., Ltd.
SZSE:300713.SZ
18.39 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 76.059 | 81.163 | 81.023 | 66.706 | 69.976 | 71.569 | 89.87 | 86.735 | 131.914 | 149.551 | 129.766 | 143.507 | 172.516 | 127.317 | 113.478 | 133.562 | 166.595 | 191.22 | 213.171 | 242.707 | 244.825 | 282.337 | 280.402 | 280.123 | 306.73 | 326.136 | 432.095 | 419.026 | 82.186 | 67.074 | -54.34 | 54.34 |
Short Term Investments
| 5.958 | 4.432 | 4.575 | 17.568 | 25.609 | 19.009 | 9.735 | 34.266 | 30.891 | 36.865 | 73.439 | 108.019 | 78.724 | 142.73 | 117.949 | 102.185 | 58.175 | 52.003 | 65.161 | 30.311 | -20.469 | 30 | -21.2 | 29.4 | -12.918 | -13.267 | 0 | 0 | 0 | 0 | 108.679 | 0 |
Cash and Short Term Investments
| 82.017 | 85.595 | 85.597 | 84.274 | 95.585 | 90.578 | 99.606 | 121 | 162.805 | 186.416 | 203.205 | 251.526 | 251.24 | 270.047 | 231.427 | 235.747 | 224.77 | 243.223 | 278.332 | 273.018 | 244.825 | 282.337 | 280.402 | 280.123 | 306.73 | 326.136 | 432.095 | 419.026 | 82.186 | 67.074 | 54.34 | 54.34 |
Net Receivables
| 198.335 | 217.488 | 232.412 | 249.225 | 0 | 247.072 | 263.128 | 298.311 | 269.879 | 228.284 | 225.31 | 229.8 | 231.154 | 236.757 | 220.556 | 229.041 | 269.841 | 257.151 | 255.013 | 306.83 | 319.621 | 332.002 | 377.741 | 396.105 | 383.985 | 364.715 | 341.157 | 346.408 | 295.395 | 220.796 | 0 | 191.203 |
Inventory
| 80.729 | 81.332 | 80.962 | 64.491 | 72.992 | 79.323 | 86.826 | 97.185 | 123.112 | 123.856 | 115.528 | 102.107 | 104.407 | 95.709 | 97.646 | 85.555 | 128.499 | 130.18 | 124.878 | 105.207 | 121.446 | 110.642 | 107.623 | 101.875 | 96.308 | 92.818 | 89.695 | 79.633 | 72.608 | 41.156 | 0 | 61.203 |
Other Current Assets
| 35.729 | 35.474 | 32.596 | 28.556 | 299.224 | 30.172 | 31.403 | 32.462 | 34.673 | 31.011 | 30.771 | 24.592 | 25.698 | 24.116 | 77.659 | 56.233 | 26.986 | 25.144 | 29.009 | 19.993 | 60.166 | 48.435 | 20.343 | 43.624 | 27.424 | 29.456 | 22.878 | 4.964 | 11.185 | 8.2 | 0 | 17.34 |
Total Current Assets
| 396.81 | 419.889 | 434.243 | 428.029 | 467.8 | 447.145 | 480.963 | 550.407 | 590.469 | 569.567 | 574.814 | 608.025 | 612.499 | 641.776 | 627.289 | 627.453 | 650.096 | 655.883 | 687.232 | 705.477 | 746.058 | 780.28 | 786.109 | 821.727 | 814.446 | 813.126 | 885.825 | 856.023 | 461.374 | 337.812 | 54.34 | 325.088 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 466.088 | 460.767 | 428.132 | 410.916 | 346.964 | 344.17 | 343.86 | 340.726 | 265.633 | 259.503 | 261.558 | 228.139 | 215.931 | 194.417 | 187.609 | 174.706 | 173.542 | 159.797 | 152.713 | 152.449 | 112.346 | 91.923 | 82.004 | 78.237 | 55.784 | 53.439 | 8.271 | 8.039 | 5.621 | 5.931 | 0 | 6.489 |
Goodwill
| 2.894 | 2.894 | 2.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.266 | 3.266 | 3.266 | 3.266 | 17.773 | 17.773 | 17.773 | 17.773 | 40.569 | 40.569 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 80.021 | 81.106 | 82.097 | 81.949 | 83.006 | 84.064 | 85.121 | 86.172 | 87.549 | 88.753 | 89.98 | 90.908 | 90.442 | 91.64 | 92.839 | 94.037 | 96.015 | 96.704 | 79.564 | 80.568 | 26.192 | 26.694 | 27.196 | 27.699 | 25.085 | 1.147 | 0.008 | 0.011 | 0.013 | 0.016 | 0 | 0.021 |
Goodwill and Intangible Assets
| 82.914 | 83.999 | 84.991 | 81.949 | 83.006 | 84.064 | 85.121 | 86.172 | 87.549 | 88.753 | 89.98 | 90.908 | 90.442 | 91.64 | 92.839 | 94.037 | 99.281 | 99.97 | 82.83 | 83.834 | 43.965 | 44.468 | 44.97 | 45.472 | 65.654 | 41.717 | 0.008 | 0.011 | 0.013 | 0.016 | 0 | 0.021 |
Long Term Investments
| 28.619 | 18.898 | 23.16 | 22.262 | -3.569 | 3.031 | 13.126 | -11.404 | -8.129 | -20.475 | -60.299 | -96.879 | -73.724 | -137.73 | 10.351 | 10.36 | -51.15 | -51.503 | -64.661 | -29.811 | 20.969 | 21.335 | 21.7 | 22.066 | 14.418 | 14.767 | 13.617 | 14.006 | 14.235 | 14.439 | 0 | 0 |
Tax Assets
| 0 | 15.213 | 11.031 | 7.728 | 54.103 | 48.093 | 39.516 | 64.526 | 25.924 | 24.314 | 21.343 | 20.556 | 17.129 | 16.774 | 17.455 | 17.131 | 24.452 | 23.22 | 23.182 | 21.234 | 15.987 | 15.243 | 14.57 | 13.6 | 10.077 | 9.663 | 3.587 | 3.78 | 2.817 | 3.003 | 0 | 2.543 |
Other Non-Current Assets
| 11.631 | 1.85 | 1.84 | 11.493 | 0.725 | 0.894 | 0.362 | 4.333 | 62.157 | 69.686 | 102.467 | 137.514 | 96.01 | 153.221 | 0.985 | 2.51 | 81.494 | 74.934 | 88.383 | 53.683 | 31.443 | 31.721 | 28.553 | 3.583 | 0.03 | 24.078 | 24.08 | 26.98 | 0.297 | 0.297 | -54.34 | 14.293 |
Total Non-Current Assets
| 589.253 | 580.727 | 549.154 | 534.348 | 481.228 | 480.251 | 481.986 | 484.353 | 433.133 | 421.781 | 415.049 | 380.238 | 345.788 | 318.322 | 309.24 | 298.744 | 327.62 | 306.418 | 282.447 | 281.389 | 224.711 | 204.69 | 191.798 | 162.959 | 145.963 | 143.663 | 49.563 | 52.816 | 22.983 | 23.686 | -54.34 | 23.347 |
Total Assets
| 986.063 | 1,000.617 | 983.397 | 962.377 | 949.029 | 927.397 | 962.949 | 1,034.759 | 1,023.602 | 991.349 | 989.863 | 988.263 | 958.288 | 960.097 | 936.529 | 926.196 | 977.716 | 962.3 | 969.679 | 986.866 | 970.768 | 984.97 | 977.907 | 984.686 | 960.41 | 956.79 | 935.388 | 908.839 | 484.357 | 361.498 | 0 | 348.435 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 129.642 | 136.213 | 133.403 | 120.369 | 133.422 | 117.604 | 137.004 | 88.613 | 160.96 | 173.122 | 23.935 | 153.594 | 144.259 | 158.292 | 144.088 | 143.605 | 164.719 | 163.43 | 145.923 | 145.637 | 150.866 | 155.095 | 152.314 | 149.958 | 111.355 | 122.611 | 177.056 | 178.6 | 122.3 | 62.319 | 0 | 77.203 |
Short Term Debt
| 33.59 | 34.52 | 40.173 | 14.576 | 16.44 | 15.52 | 16 | 69.192 | 28.214 | 0 | 0 | 13.293 | 0 | 0 | 0 | 0 | 41.79 | 37.51 | 38.75 | 38.05 | 42.5 | 35.149 | 52.45 | 52.15 | 53.5 | 42.95 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2.338 | 1.515 | 1.042 | 1.467 | 1.281 | 1.235 | 2.459 | 5.34 | 5.196 | 4.621 | 3.188 | 2.294 | 0.85 | 1.425 | 1.311 | 0.994 | 2.036 | 1.798 | 0.955 | 2.133 | 1.006 | 1.036 | 0.954 | 4.58 | 2.236 | 2.546 | 5.182 | 6.238 | 10.651 | 6.613 | 0 | 5.789 |
Deferred Revenue
| 0 | 115.864 | 89.501 | 97.278 | 60.214 | 68.146 | 77.665 | 112.213 | 46.045 | 42.788 | 63.907 | 47.294 | 7.306 | 5.316 | 5.971 | 0 | 0 | 22.262 | 53.603 | 67.93 | 12.955 | 14.851 | 12.317 | 19.249 | 11.682 | 18.846 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 111.835 | 132.101 | 5.855 | 12.126 | 7.563 | 79.802 | 89.242 | 217.738 | 84.363 | 4.667 | 124.088 | 52.279 | 43.203 | 36.747 | 37.317 | 42.229 | 20.887 | 2.585 | 55.881 | 68.561 | 4.623 | 4.005 | 3.581 | 19.924 | 5.65 | 3.509 | 24.818 | 13.14 | 45.216 | 13.33 | 0 | 23.814 |
Total Current Liabilities
| 277.404 | 304.348 | 269.974 | 245.815 | 218.92 | 218.063 | 249.972 | 322.89 | 256.887 | 225.197 | 215.119 | 214.973 | 188.311 | 196.464 | 182.716 | 186.828 | 229.432 | 227.586 | 241.509 | 254.382 | 211.95 | 224.988 | 221.617 | 226.612 | 184.423 | 190.462 | 207.056 | 197.978 | 178.167 | 82.261 | 0 | 106.806 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 94.203 | 64.631 | 66.311 | 53.783 | 51.937 | 42.062 | 28.957 | 28.372 | 32.189 | 33.092 | 33.291 | 33.432 | 31.781 | 31.781 | 29.338 | 17.988 | 12.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 13.96 | 12.648 | 10.979 | 11.311 | 5.997 | 6.102 | 6.208 | 6.314 | 6.435 | 6.538 | 6.64 | 6.742 | -0.418 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 0.642 | 3 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -12.648 | -10.979 | -11.311 | -5.997 | 0 | 0 | 0 | 0.338 | 0.349 | 0.34 | 0.397 | 0.418 | 0.45 | 0.57 | 0.475 | 3.474 | 3.43 | 3.37 | 3.331 | 2.927 | 2.883 | 2.839 | 2.794 | 0.311 | 0.266 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.76 | 12.648 | 0 | 11.311 | 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 |
Total Non-Current Liabilities
| 111.922 | 77.278 | 77.29 | 65.095 | 57.933 | 48.164 | 35.165 | 34.686 | 38.962 | 39.978 | 40.27 | 40.57 | 32.2 | 32.873 | 30.55 | 19.105 | 17.086 | 4.072 | 4.012 | 3.973 | 3.569 | 3.525 | 3.48 | 3.436 | 0.953 | 0.908 | 3 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 389.327 | 381.627 | 347.264 | 310.91 | 276.853 | 266.228 | 285.137 | 357.576 | 295.85 | 265.175 | 255.389 | 255.544 | 220.511 | 229.338 | 213.266 | 205.933 | 246.518 | 231.658 | 245.521 | 258.355 | 215.519 | 228.513 | 225.097 | 230.048 | 185.375 | 191.37 | 210.056 | 197.978 | 178.167 | 82.261 | 0 | 106.806 |
Equity: | ||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 27.279 | 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
| 158.721 | 158.721 | 158.721 | 158.719 | 158.719 | 157.781 | 157.781 | 157.781 | 157.781 | 157.781 | 157.781 | 157.781 | 157.781 | 157.781 | 143.438 | 143.438 | 143.438 | 143.438 | 143.438 | 143.438 | 143.438 | 143.438 | 95.625 | 95.625 | 95.625 | 95.625 | 53.125 | 53.125 | 42.5 | 42.5 | 0 | 42.5 |
Retained Earnings
| 52.989 | 73.739 | 88.511 | 102.802 | 123.242 | 128.04 | 144.215 | 143.582 | 194.871 | 196.215 | 205.932 | 204.267 | 213.634 | 206.415 | 198.806 | 196.87 | 178.444 | 176.063 | 168.54 | 170.677 | 197.37 | 196.95 | 192.515 | 192.105 | 224.65 | 215.001 | 202.132 | 187.661 | 176.533 | 149.579 | 0 | 111.972 |
Accumulated Other Comprehensive Income/Loss
| 386.888 | 30.386 | 386.475 | 0 | 388.087 | 32.103 | 371.334 | 30.684 | 369.783 | 28.784 | 367.15 | 27.279 | 365.612 | 25.741 | 379.956 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 241.629 | -0 |
Other Total Stockholders Equity
| 0 | 386.555 | 0 | 386.112 | 0 | 339.871 | 0 | 339.871 | 0 | 339.871 | 0 | 339.871 | 0 | 339.871 | 0 | 405.697 | 0 | 382.017 | 0 | 382.017 | 382.017 | 382.017 | 429.83 | 429.83 | 427.575 | 427.575 | 470.075 | 491.371 | 87.157 | 99.91 | 0 | 74.404 |
Total Shareholders Equity
| 598.597 | 619.015 | 633.707 | 647.634 | 670.048 | 657.795 | 673.33 | 671.918 | 722.436 | 722.651 | 730.863 | 729.198 | 737.027 | 729.809 | 722.2 | 720.264 | 703.898 | 701.517 | 693.994 | 696.131 | 722.824 | 722.405 | 717.97 | 717.56 | 747.85 | 738.202 | 725.332 | 710.861 | 306.19 | 279.237 | 241.629 | 241.629 |
Total Equity
| 596.737 | 618.99 | 636.133 | 651.466 | 672.176 | 661.169 | 677.812 | 677.183 | 727.752 | 726.174 | 734.474 | 732.719 | 737.777 | 730.76 | 723.263 | 720.264 | 731.198 | 730.642 | 724.158 | 728.511 | 755.249 | 756.457 | 752.81 | 754.638 | 775.035 | 765.42 | 725.332 | 710.861 | 306.19 | 279.237 | 241.629 | 241.629 |
Total Liabilities & Shareholders Equity
| 986.063 | 1,000.617 | 983.397 | 962.377 | 949.029 | 927.397 | 962.949 | 1,034.759 | 1,023.602 | 991.349 | 989.863 | 988.263 | 958.288 | 960.097 | 936.529 | 926.196 | 977.716 | 962.3 | 969.679 | 986.866 | 970.768 | 984.97 | 977.907 | 984.686 | 960.41 | 956.79 | 935.388 | 908.839 | 484.357 | 361.498 | 241.629 | 348.435 |