
Dalian Demaishi Precision Technology Co., Ltd.
SZSE:301007.SZ
19.21 (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
| 180.195 | 174.92 | 118.258 | 99.242 | 133.359 | 109.073 | 115.811 | 110.95 | 142.597 | 111.883 | 123.881 | 89.358 | 66.828 | 63.83 | 44.905 | 229.716 | 32.776 | 37.1 | 0 | 20.857 | 20.857 | 45.223 | 45.223 | 21.667 | 21.667 | 20.715 | 20.715 | 26.949 | 26.949 | 47.655 | 47.655 | 66.329 | 66.329 | 38.167 | 38.167 | 35.603 | 35.603 | 30.293 | 30.293 | -11.997 |
Short Term Investments
| 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 | 23.994 |
Cash and Short Term Investments
| 180.195 | 174.92 | 118.258 | 99.242 | 133.359 | 109.073 | 115.811 | 110.95 | 142.597 | 111.883 | 123.881 | 89.358 | 66.828 | 63.83 | 44.905 | 229.716 | 32.776 | 37.1 | 0 | 20.857 | 20.857 | 45.223 | 45.223 | 21.667 | 21.667 | 20.715 | 20.715 | 26.949 | 26.949 | 47.655 | 47.655 | 66.329 | 66.329 | 38.167 | 38.167 | 35.603 | 35.603 | 30.293 | 30.293 | 11.997 |
Net Receivables
| 189.27 | 194.987 | 215.106 | 211.013 | 207.607 | 215.404 | 212.118 | 182.324 | 150.937 | 180.485 | 184.8 | 154.16 | 159.156 | 132.633 | 141.73 | 140.58 | 0 | 135.988 | 0 | 102.864 | 102.864 | 115.074 | 115.074 | 98.466 | 98.466 | 108.76 | 108.76 | 97.776 | 97.776 | 97.201 | 97.201 | 80.669 | 80.669 | 84.591 | 84.591 | 72.85 | 72.85 | 71.363 | 71.363 | 0 |
Inventory
| 120.838 | 121.381 | 123.803 | 125.594 | 128.132 | 121.357 | 118.355 | 107.035 | 112.409 | 108.494 | 112.892 | 112.73 | 116.149 | 112.389 | 110.13 | 98.156 | 92.959 | 74.729 | 0 | 76.795 | 76.795 | 70.288 | 70.288 | 75.606 | 75.486 | 75.133 | 75.133 | 60.314 | 60.314 | 54.708 | 54.708 | 48.071 | 48.071 | 39.583 | 39.583 | 34.1 | 34.1 | 32.783 | 32.783 | 0 |
Other Current Assets
| 7.574 | 6.491 | 9.447 | 9.076 | 11.348 | 5.673 | 9.652 | 10.852 | 10.482 | 8.505 | 10.561 | 10.093 | 12.808 | 12.107 | 7.452 | 9.965 | 155.873 | 13.556 | 0 | 13.647 | 13.647 | 14.997 | 14.997 | 22.166 | 23.137 | 23.513 | 23.513 | 13.639 | 13.639 | 20.287 | 20.287 | 24.361 | 24.361 | 25.637 | 25.637 | 19.758 | 19.758 | 30.543 | 30.543 | 0 |
Total Current Assets
| 497.877 | 497.778 | 466.613 | 444.925 | 480.447 | 451.508 | 455.935 | 411.16 | 416.424 | 409.367 | 432.134 | 366.34 | 354.941 | 320.959 | 304.218 | 478.416 | 281.608 | 259.114 | 0 | 214.164 | 214.164 | 245.582 | 245.582 | 217.787 | 218.757 | 228.121 | 228.121 | 198.678 | 198.678 | 219.851 | 219.851 | 219.43 | 219.43 | 187.978 | 187.978 | 162.31 | 162.31 | 164.982 | 164.982 | 11.997 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 459.758 | 465.739 | 481.725 | 476.546 | 466.726 | 473.414 | 454.147 | 453.012 | 437.746 | 442.803 | 412.623 | 416.633 | 411.019 | 419.438 | 395.385 | 373.192 | 355.813 | 363.522 | 0 | 345.856 | 345.856 | 321.669 | 321.669 | 297.279 | 297.279 | 259.28 | 259.28 | 164.101 | 164.101 | 157.297 | 157.297 | 138.155 | 138.155 | 138.09 | 138.09 | 123.17 | 123.17 | 119.302 | 119.302 | 0 |
Goodwill
| 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 0 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 50.775 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18.164 | 18.399 | 18.041 | 18.165 | 18.067 | 18.192 | 18.316 | 18.441 | 18.566 | 14.997 | 17.286 | 17.269 | 17.394 | 17.519 | 14.713 | 14.815 | 14.917 | 15.019 | 0 | 15.223 | 15.223 | 15.427 | 15.427 | 15.631 | 15.631 | 15.835 | 15.835 | 5.775 | 5.775 | 5.86 | 5.86 | 5.945 | 5.945 | 6.03 | 6.03 | 6.115 | 6.115 | 6.2 | 6.2 | 0 |
Goodwill and Intangible Assets
| 68.938 | 69.174 | 68.815 | 68.94 | 68.842 | 68.966 | 69.091 | 69.215 | 69.34 | 65.772 | 68.061 | 68.044 | 68.169 | 68.293 | 65.487 | 65.589 | 65.691 | 65.793 | 0 | 65.997 | 65.997 | 66.202 | 66.202 | 66.406 | 66.406 | 66.61 | 66.61 | 5.805 | 5.805 | 5.89 | 5.89 | 5.975 | 5.975 | 6.03 | 6.03 | 6.115 | 6.115 | 6.2 | 6.2 | 0 |
Long Term Investments
| 0.381 | 0 | 0.876 | 18.165 | 1.395 | 18.192 | 1.473 | 1.141 | 1.207 | 0 | 0.871 | 0.93 | 0.357 | 0.4 | 0.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.888 | 7.888 | 7.116 | 7.116 | 6.244 | 6.244 | 10.367 | 10.367 | 7.339 | 7.339 | 8.011 | 8.011 | 0 |
Tax Assets
| 0.145 | 0.212 | 0.224 | 24.546 | 0.155 | 0.185 | 10.619 | 11.803 | 8.56 | 0 | 6.508 | 7.021 | 7.096 | 6.723 | 2.844 | 2.711 | 2.664 | 2.653 | 0 | 2.3 | 0 | 2.289 | 0 | 1.922 | 0 | 2.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.929 | 9.172 | 5.57 | -16.915 | 7.342 | -16.813 | 18.179 | 7.345 | 8.843 | 14.676 | 21.576 | 14.451 | 13.665 | 3.257 | 26.142 | 22 | 33.179 | 5.192 | 0 | 10.288 | 12.588 | 4.844 | 7.133 | 5.348 | 7.27 | 32.047 | 34.219 | 24.919 | 24.919 | 10.287 | 10.287 | 4.93 | 4.93 | 12.147 | 12.147 | 12.904 | 12.904 | 14.137 | 14.137 | -11.997 |
Total Non-Current Assets
| 537.151 | 544.297 | 557.21 | 571.283 | 544.461 | 543.944 | 553.51 | 542.516 | 525.696 | 523.25 | 509.639 | 507.079 | 500.305 | 498.111 | 490.301 | 463.492 | 457.348 | 437.16 | 670.473 | 424.441 | 424.441 | 395.004 | 395.004 | 370.954 | 370.954 | 360.109 | 360.109 | 202.713 | 202.713 | 180.59 | 180.59 | 155.304 | 155.304 | 166.634 | 166.634 | 149.527 | 149.527 | 147.651 | 147.651 | -11.997 |
Total Assets
| 1,035.027 | 1,042.075 | 1,023.824 | 991.9 | 1,024.908 | 995.452 | 1,009.445 | 953.677 | 942.12 | 932.617 | 941.772 | 873.419 | 855.246 | 819.071 | 794.519 | 941.908 | 738.956 | 696.275 | 670.473 | 638.605 | 638.605 | 640.586 | 640.586 | 588.741 | 589.712 | 588.229 | 588.229 | 401.391 | 401.391 | 400.441 | 400.441 | 374.734 | 374.734 | 354.612 | 354.612 | 311.838 | 311.838 | 312.633 | 312.633 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Account Payables
| 103.357 | 200.466 | 136.981 | 109.228 | 213.869 | 105.677 | 224.048 | 191.103 | 166.824 | 182.921 | 166.326 | 125.111 | 106.283 | 105.443 | 118.603 | 155.186 | 134.317 | 144.428 | 0 | 118.633 | 78.228 | 129.152 | 88.28 | 54.743 | 65.441 | 113.772 | 80.932 | 45.099 | 45.099 | 50.319 | 50.319 | 34.88 | 34.88 | 52.243 | 52.243 | 23.919 | 23.919 | 54.806 | 54.806 | 0 |
Short Term Debt
| 195.208 | 120.343 | 100.214 | 169.582 | 98 | 83.54 | 95 | 90 | 90 | 81 | 103 | 103 | 103 | 91 | 75.8 | 192.8 | 194.8 | 140.8 | 0 | 136.67 | 144.091 | 132.244 | 134.244 | 106 | 126.824 | 119.334 | 119.334 | 63.068 | 63.068 | 73.154 | 73.154 | 106.593 | 106.593 | 106.268 | 106.268 | 85 | 85 | 120.413 | 120.413 | 0 |
Tax Payables
| 0 | 2.924 | 3.243 | 2.798 | 2.562 | 2.303 | 2.505 | 2.461 | 3.726 | 0 | 6.893 | 6.363 | 3.563 | 2.866 | 2.976 | 2.764 | 3.466 | 2.237 | 0 | 2.186 | 0 | 2.015 | 0 | 1.57 | 0 | 1.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.235 | 0 | 0 | 1.158 | 0 | 0.054 | 10.17 | 0 | 0 | 0 | 0 | 0 | 11.461 | 9.063 | 9.505 | 14.471 | 10.099 | 10.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 12.816 | 13.916 | 93.562 | 23.609 | 27.514 | 122.587 | -2.371 | 12.126 | 16.191 | 13.246 | 19.786 | 14.639 | -2.963 | -2.736 | -2.834 | -2.679 | -3.328 | -2.15 | 0 | 5.853 | 48.734 | 6.873 | 50.636 | 31.518 | 48.368 | 35.204 | 69.678 | 26.248 | 26.248 | 5.083 | 5.083 | 34.777 | 34.777 | 6.259 | 6.259 | 15.593 | 15.593 | 9.432 | 9.432 | 0 |
Total Current Liabilities
| 311.616 | 337.649 | 334 | 306.374 | 328.784 | 314.161 | 329.353 | 291.676 | 276.741 | 277.167 | 296.005 | 241.092 | 221.345 | 205.637 | 204.051 | 362.542 | 339.353 | 295.374 | 0 | 271.052 | 271.052 | 273.16 | 273.16 | 240.123 | 240.634 | 269.944 | 269.944 | 134.415 | 134.415 | 128.556 | 128.556 | 176.249 | 176.249 | 164.77 | 164.77 | 124.513 | 124.513 | 184.651 | 184.651 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.282 | 2.425 | 2.61 | 0.54 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 22.425 | 22.425 | 29.177 | 29.177 | 35.517 | 35.517 | 18.611 | 18.611 | 6.459 | 6.459 | 12.575 | 12.575 | 20.661 | 20.661 | 28.538 | 28.538 | 25.985 | 25.985 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 23.954 | 16.081 | 16.721 | 17.301 | 17.897 | 18.514 | 18.922 | 19.49 | 20.059 | 0 | 20.636 | 21.167 | 21.759 | 13.874 | 7.278 | 7.597 | 7.916 | 8.235 | 0 | 4.537 | 0 | 4.985 | 0 | 1.342 | 0 | 1.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 15.625 | 15.243 | 12.838 | 12.74 | 12.669 | 10.812 | 20.677 | 19.522 | 15.807 | 0 | 13.416 | 12.658 | 11.142 | 9.528 | 0.96 | 0.996 | 1.033 | 1.07 | 0 | 1.143 | 0 | 1.217 | 0 | 1.291 | 0 | 1.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 318.562 | 0 | 5.68 | 0 | 6.203 | 0 | 2.116 | -18.611 | 2.44 | 1.342 | 1.342 | 1.6 | 1.6 | 1.858 | 1.858 | 2.271 | 2.271 | 2.375 | 2.375 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 41.862 | 33.75 | 32.169 | 30.58 | 31.156 | 29.327 | 39.599 | 39.012 | 35.866 | 33.835 | 34.051 | 33.825 | 32.901 | 23.402 | 8.238 | 8.594 | 8.949 | 27.304 | 318.562 | 28.105 | 28.105 | 35.379 | 35.379 | 38.15 | 37.633 | 21.051 | 21.051 | 7.801 | 7.801 | 14.175 | 14.175 | 22.52 | 22.52 | 30.81 | 30.81 | 28.36 | 28.36 | 2.633 | 2.633 | 0 |
Total Liabilities
| 353.477 | 371.398 | 366.17 | 336.955 | 359.94 | 343.487 | 368.952 | 330.688 | 312.606 | 311.002 | 330.056 | 274.917 | 254.245 | 229.039 | 212.289 | 371.135 | 348.302 | 322.678 | 318.562 | 299.158 | 299.158 | 308.539 | 308.539 | 278.273 | 278.267 | 290.995 | 290.995 | 142.216 | 142.216 | 142.73 | 142.73 | 198.769 | 198.769 | 195.579 | 195.579 | 152.872 | 152.872 | 184.651 | 184.651 | -110.564 |
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
| 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 153.34 | 115 | 115 | 0 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 0 |
Retained Earnings
| 295.967 | 285.094 | 278.059 | 275.35 | 285.372 | 272.369 | 264.884 | 247.379 | 253.904 | 272.407 | 239.943 | 226.729 | 229.228 | 218.258 | 214.265 | 202.808 | 189.713 | 191.413 | 0 | 140.999 | 157.263 | 134.883 | 149.864 | 115.783 | 129.26 | 102.55 | 115.05 | 77.036 | 77.036 | 75.571 | 75.571 | 52.921 | 52.921 | 36.894 | 36.894 | 36.826 | 36.826 | 3.209 | 3.209 | 0 |
Accumulated Other Comprehensive Income/Loss
| 232.243 | 0 | 0 | 30.387 | 226.255 | 33.629 | 222.269 | 26.401 | 222.269 | 0 | 218.433 | 0 | 218.433 | 22.565 | 214.625 | 18.757 | 373.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.564 |
Other Total Stockholders Equity
| 0 | 232.243 | 226.255 | 195.868 | 0 | 192.626 | 0 | 195.868 | 0 | 195.868 | 0 | 218.433 | 0 | 195.868 | 0 | 195.868 | -287.656 | 85.941 | 351.91 | 83.449 | 67.184 | 82.165 | 67.184 | 79.685 | 67.184 | 79.685 | 67.184 | 67.139 | 67.139 | 67.139 | 67.139 | 23.045 | 23.045 | 22.139 | 22.139 | 22.139 | 22.139 | 22.139 | 22.139 | 0 |
Total Shareholders Equity
| 681.55 | 670.676 | 657.654 | 654.945 | 664.967 | 651.965 | 640.493 | 622.988 | 629.514 | 621.615 | 611.716 | 598.502 | 601.001 | 590.032 | 582.23 | 570.773 | 390.654 | 373.597 | 351.91 | 339.447 | 339.447 | 332.047 | 332.047 | 310.468 | 311.444 | 297.234 | 297.234 | 259.175 | 259.175 | 257.71 | 257.71 | 175.965 | 175.965 | 159.033 | 159.033 | 158.965 | 158.965 | 125.348 | 125.348 | 110.564 |
Total Equity
| 681.55 | 670.676 | 657.654 | 654.945 | 664.967 | 651.965 | 640.493 | 622.988 | 629.514 | 621.615 | 611.716 | 598.502 | 601.001 | 590.032 | 582.23 | 570.773 | 390.654 | 373.597 | 351.91 | 339.447 | 339.447 | 332.047 | 332.047 | 310.468 | 311.444 | 297.234 | 297.234 | 259.175 | 259.175 | 257.71 | 257.71 | 175.965 | 175.965 | 159.033 | 159.033 | 158.965 | 158.965 | 125.348 | 125.348 | 110.564 |
Total Liabilities & Shareholders Equity
| 1,035.027 | 1,042.075 | 1,023.824 | 1,016.207 | 1,024.908 | 995.452 | 1,009.445 | 953.677 | 942.12 | 932.617 | 941.772 | 873.419 | 855.246 | 819.071 | 794.519 | 941.908 | 738.956 | 696.275 | 670.473 | 638.605 | 638.605 | 640.586 | 640.586 | 588.741 | 589.712 | 588.229 | 588.229 | 401.391 | 401.391 | 400.441 | 400.441 | 374.734 | 374.734 | 354.612 | 354.612 | 311.838 | 311.838 | 309.999 | 309.999 | 110.564 |