Shenzhen EXC-LED Technology Co.Ltd
SZSE:300889.SZ
15.38 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q2 | 2019 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 320.924 | 399.204 | 522.633 | 529.52 | 512.28 | 550.282 | 580.523 | 508.796 | 1,031.869 | 666.145 | 1,044.328 | 573.398 | 663.662 | 561.414 | 579.62 | 1,145.686 | 286.385 | 107.676 | 342.676 | 275.133 | 276.131 |
Short Term Investments
| 97.085 | 25.097 | 10.653 | 44.736 | 38.164 | 38.072 | 10.314 | 82.409 | 77.243 | 442.114 | 240.275 | 490.116 | 401.245 | 512.222 | 623.105 | 65.4 | 0 | 127.409 | 0 | 0 | 0 |
Cash and Short Term Investments
| 418.009 | 424.301 | 533.286 | 574.257 | 550.445 | 588.354 | 590.836 | 591.204 | 1,109.112 | 1,108.259 | 1,284.603 | 1,063.514 | 1,064.907 | 1,073.636 | 1,202.725 | 1,211.086 | 286.385 | 235.085 | 342.676 | 275.133 | 276.131 |
Net Receivables
| 919.253 | 974.373 | 1,023.215 | 1,024.966 | 944.461 | 939.529 | 956.001 | 947.252 | 817.549 | 833.459 | 823.845 | 987.977 | 939.566 | 749.291 | 753.317 | 593.43 | 512.165 | 468.279 | 424.079 | 436.479 | 407.944 |
Inventory
| 265.407 | 260.421 | 260.222 | 270.225 | 239.743 | 261.298 | 235.388 | 235.543 | 172.861 | 176.759 | 183.267 | 185.03 | 204.261 | 129.194 | 93.13 | 96.397 | 68.87 | 83.437 | 168.657 | 153.933 | 154.968 |
Other Current Assets
| 21.909 | 38.053 | 31.9 | 26.39 | 31.646 | 23.437 | 18.012 | 19.356 | 11.748 | 15.033 | 13.537 | 9.877 | 5.84 | 13.371 | 0.356 | 0.644 | 0.731 | 1.004 | 0.974 | 0.363 | 26.864 |
Total Current Assets
| 1,624.578 | 1,697.148 | 1,848.624 | 1,895.837 | 1,766.295 | 1,812.618 | 1,800.238 | 1,793.355 | 2,111.269 | 2,133.51 | 2,305.252 | 2,246.398 | 2,214.573 | 1,965.492 | 2,049.528 | 1,901.556 | 868.15 | 787.805 | 936.385 | 865.907 | 865.907 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 636.563 | 632.531 | 643.516 | 582.339 | 582.599 | 633.129 | 620.333 | 570.068 | 257.256 | 294.602 | 290.2 | 235.43 | 209.003 | 159.881 | 71.502 | 49.691 | 50.284 | 45.345 | 47.186 | 33.419 | 33.419 |
Goodwill
| 98.957 | 98.957 | 98.957 | 122.882 | 113.121 | 113.121 | 113.121 | 113.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 47.762 | 49.527 | 51.291 | 52.92 | 39.033 | 40.542 | 41.923 | 43.097 | 15.426 | 15.619 | 15.781 | 15.736 | 15.924 | 16.113 | 16.302 | 16.491 | 16.679 | 16.37 | 16.328 | 16.49 | 16.49 |
Goodwill and Intangible Assets
| 146.72 | 148.484 | 150.249 | 175.802 | 152.154 | 153.663 | 155.044 | 156.7 | 15.426 | 15.619 | 15.781 | 15.736 | 15.924 | 16.113 | 16.302 | 16.491 | 16.679 | 16.37 | 16.328 | 16.49 | 16.49 |
Long Term Investments
| 29.044 | -18.958 | -7.703 | -41.737 | -35.165 | -35.072 | -7.314 | -79.409 | -74.243 | -440.114 | 15.368 | 13.122 | 13.65 | 12.629 | 12.013 | -37.723 | 0 | 0 | 0 | 7.05 | 0 |
Tax Assets
| 53.323 | 49.154 | 47.134 | 33.406 | 32.642 | 30.41 | 29.373 | 22.611 | 20.79 | 17.324 | 17.972 | 18.203 | 17.064 | 15.268 | 15.684 | 14.119 | 12.7 | 11.688 | 11.024 | 8.274 | 0 |
Other Non-Current Assets
| 24.105 | 84.47 | 68.677 | 145.969 | 112.101 | 84.82 | 45.841 | 116.676 | 100.459 | 470.513 | 15.021 | 36.314 | 22.184 | 30.354 | 12.896 | 49.691 | 12.813 | 13.965 | 15.065 | 6.164 | 21.488 |
Total Non-Current Assets
| 889.754 | 895.68 | 901.873 | 895.779 | 844.332 | 866.95 | 843.276 | 786.646 | 319.687 | 357.945 | 354.342 | 318.804 | 277.825 | 234.245 | 128.397 | 92.268 | 92.476 | 87.368 | 89.603 | 71.398 | 71.398 |
Total Assets
| 2,514.332 | 2,592.828 | 2,750.497 | 2,791.617 | 2,610.626 | 2,679.568 | 2,643.514 | 2,580.001 | 2,430.957 | 2,491.455 | 2,659.595 | 2,565.202 | 2,492.398 | 2,199.737 | 2,177.925 | 1,993.824 | 960.626 | 875.173 | 1,025.988 | 937.306 | 937.306 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 226.595 | 341.982 | 430.81 | 397.831 | 377.673 | 364.013 | 519.475 | 509.961 | 544.003 | 633.658 | 776.183 | 717.51 | 693.823 | 496.192 | 506.792 | 345.078 | 319.571 | 312.523 | 427.133 | 418.094 | 418.094 |
Short Term Debt
| 338.371 | 258.373 | 200.697 | 314.937 | 196.8 | 194.122 | 88.901 | 57.288 | 54.918 | 61.691 | 62.904 | 64.004 | 35.981 | 19.658 | 1.822 | 25.513 | 25.513 | 0 | 0 | 5 | 5 |
Tax Payables
| 1.201 | 12.104 | 24.23 | 6.982 | 4.438 | 3.262 | 3.188 | 6.831 | 7.111 | 0.664 | 6.866 | 9.423 | 17.174 | 3.742 | 21.385 | 10.444 | 15.104 | 13.255 | 7.756 | 20.602 | 0 |
Deferred Revenue
| 30.141 | 103.024 | 118.929 | 146.756 | 134.704 | 145.036 | 151.266 | 152.718 | 46.368 | 45.682 | 63.521 | 66.267 | 67.713 | 43.462 | 69.077 | 46.713 | 56.2 | 0 | 0 | 57.839 | 0 |
Other Current Liabilities
| 279.335 | 204.542 | 198.873 | 172.209 | 142.115 | 147.669 | 150.722 | 157.412 | 155.36 | 96.025 | 76.062 | 50.713 | 24.499 | 13.967 | 33.339 | 32.741 | 23.986 | 50.851 | 110.57 | 46.868 | 104.707 |
Total Current Liabilities
| 874.441 | 907.921 | 949.308 | 1,031.733 | 851.293 | 850.839 | 910.364 | 877.379 | 800.648 | 837.055 | 978.671 | 898.493 | 822.016 | 573.279 | 611.029 | 450.046 | 425.271 | 363.375 | 537.702 | 527.801 | 527.801 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 21.369 | 62.08 | 137.235 | 134.84 | 166.618 | 216.201 | 100.577 | 79.155 | 55.037 | 87.145 | 95.787 | 69.407 | 75.602 | 65.551 | 70.509 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 27.101 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 |
Deferred Tax Liabilities Non-Current
| 17.023 | 20.752 | 21.572 | 12.097 | 8.786 | 9.076 | 9.458 | 6.773 | 0.015 | 0.149 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.367 | 0.43 | 2.471 | 1.26 | 1.439 | 5.03 | 6.002 | 10.207 | 12.914 | 12.39 | 20.117 | 27.883 | 26.854 | 25.108 | -44.457 | 30.674 | 28.945 | 27.995 | 27.913 | 21.302 | 0 |
Total Non-Current Liabilities
| 65.859 | 83.262 | 161.277 | 148.197 | 176.843 | 230.308 | 116.037 | 96.135 | 67.967 | 99.684 | 115.945 | 97.29 | 102.456 | 90.659 | 26.052 | 30.674 | 28.945 | 27.995 | 27.913 | 21.702 | 0 |
Total Liabilities
| 940.301 | 991.183 | 1,110.585 | 1,179.93 | 1,028.136 | 1,081.147 | 1,026.401 | 973.513 | 868.615 | 936.739 | 1,094.616 | 995.784 | 924.472 | 663.937 | 637.081 | 480.72 | 454.216 | 391.37 | 565.616 | 549.503 | 527.801 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0.613 | 0.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.001 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 156 | 117 | 117 | 117 | 117 | 117 |
Retained Earnings
| 353.314 | 379.202 | 414.243 | 393.89 | 374.896 | 380.23 | 397.301 | 391.886 | 367.953 | 359.451 | 369.055 | 378.464 | 377.725 | 346.429 | 351.835 | 335.407 | 310.941 | 287.822 | 264.293 | 207.284 | 224.337 |
Accumulated Other Comprehensive Income/Loss
| 57.203 | -0.613 | -0.602 | 1,037.946 | 49.574 | 1,038.251 | 49.813 | 1,034.472 | 46.563 | 1,035.181 | 46.823 | 1,029.939 | 1,029.946 | 1,029.946 | -0.002 | -0.001 | 0 | 456.795 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 976.837 | 1,034.069 | 1,034.08 | -10.498 | 977.838 | -0.634 | 988.336 | 0 | 988.336 | 0 | 988.336 | 0 | 0 | 0 | 1,029.946 | 1,018.87 | 75.502 | -381.293 | 75.502 | 62.02 | 44.968 |
Total Shareholders Equity
| 1,543.355 | 1,569.271 | 1,604.323 | 1,577.338 | 1,558.309 | 1,573.847 | 1,591.45 | 1,582.357 | 1,558.853 | 1,550.632 | 1,560.215 | 1,564.403 | 1,563.672 | 1,532.375 | 1,537.781 | 1,510.276 | 503.444 | 480.324 | 456.795 | 386.304 | 386.304 |
Total Equity
| 1,574.031 | 1,601.645 | 1,639.912 | 1,611.687 | 1,582.49 | 1,598.421 | 1,617.113 | 1,606.488 | 1,562.342 | 1,554.716 | 1,564.979 | 1,569.419 | 1,567.926 | 1,535.8 | 1,540.843 | 1,513.104 | 506.41 | 483.804 | 460.373 | 387.803 | 387.803 |
Total Liabilities & Shareholders Equity
| 2,514.332 | 2,592.828 | 2,750.497 | 2,791.617 | 2,610.626 | 2,679.568 | 2,643.514 | 2,580.001 | 2,430.957 | 2,491.455 | 2,659.595 | 2,565.202 | 2,492.398 | 2,199.737 | 2,177.925 | 1,993.824 | 960.626 | 875.173 | 1,025.988 | 937.306 | 915.604 |