Zhejiang Yayi Metal Technology Co.,Ltd
SZSE:301113.SZ
32.6 (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 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 62.794 | 44.865 | 281.908 | 311.902 | 304.375 | 351.49 | 382.81 | 387.504 | 412.153 | 496.862 | 597.459 | 619.236 | 44.519 | 28.005 | -56.454 | 31.454 | 31.454 | 56.459 | 56.459 | 10.51 | 10.51 | 8.08 | 8.08 | 64.107 | 64.107 | 11.292 | 11.292 | 19.698 | 19.698 | 40.248 | 40.248 | 14.154 | 14.154 | 15.565 | 15.565 | 9.555 | 9.555 | -7.425 |
Short Term Investments
| 152.493 | 214.506 | 0 | -0 | -0.014 | -0.014 | -0.014 | -0.015 | -0.018 | -0.015 | 13.489 | 7.062 | 54 | 28.3 | 112.908 | 25 | 25 | 0 | 0 | 40.7 | 40.7 | 37.5 | 37.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.851 |
Cash and Short Term Investments
| 215.286 | 259.37 | 281.908 | 311.902 | 304.375 | 351.49 | 382.81 | 387.504 | 412.153 | 496.862 | 597.459 | 626.298 | 98.519 | 56.305 | 56.454 | 56.454 | 56.454 | 56.459 | 56.459 | 51.21 | 51.21 | 8.08 | 45.58 | 64.107 | 64.107 | 11.292 | 11.292 | 19.698 | 19.698 | 40.248 | 40.248 | 14.154 | 14.154 | 15.565 | 15.565 | 9.555 | 9.555 | 7.425 |
Net Receivables
| 50.222 | 47.863 | 31.96 | 32.476 | 51.766 | 20.229 | 13.09 | 22.063 | 36.771 | 41.381 | 48.21 | 83.222 | 88.49 | 123.669 | 0 | 85.492 | 82.614 | 49.025 | 44.246 | 31.444 | 28.425 | 19.228 | 17.007 | 39.878 | 35.95 | 23.324 | 23.324 | 31.801 | 31.801 | 13.835 | 13.835 | 36.907 | 36.907 | 19.623 | 19.623 | 12.683 | 12.683 | 0 |
Inventory
| 76.306 | 55.796 | 40.816 | 35.41 | 27.324 | 27.985 | 19.988 | 24.354 | 32.456 | 34.367 | 36.521 | 53.785 | 55.583 | 42.812 | 0 | 29.52 | 29.52 | 18.44 | 18.44 | 22.183 | 22.183 | 25.629 | 25.629 | 18.362 | 18.362 | 16.187 | 16.187 | 17.306 | 17.306 | 14.117 | 14.117 | 19.095 | 19.095 | 21.967 | 21.967 | 15.558 | 15.558 | 0 |
Other Current Assets
| 4.495 | 1.685 | 10.046 | 3.629 | 2.7 | 2.627 | 0.877 | 3.985 | 8.121 | 1.488 | 2.222 | 3.253 | 10.728 | 11.993 | 0 | 11.087 | 38.965 | 3.43 | 8.208 | 2.547 | 46.266 | 39.633 | 4.353 | 2.556 | 6.484 | 46.428 | 46.428 | 27.818 | 27.818 | 33.275 | 33.275 | 7.692 | 7.692 | 9.512 | 9.512 | 22.362 | 22.362 | 0 |
Total Current Assets
| 351.347 | 364.714 | 364.73 | 383.416 | 386.164 | 402.331 | 416.764 | 437.905 | 489.502 | 574.096 | 684.411 | 766.558 | 253.321 | 234.779 | 56.454 | 182.553 | 182.553 | 127.354 | 127.354 | 107.385 | 107.385 | 92.569 | 92.569 | 124.904 | 124.904 | 97.23 | 97.23 | 96.623 | 96.623 | 101.475 | 101.475 | 77.848 | 77.848 | 66.666 | 66.666 | 60.158 | 60.158 | 7.425 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 289.389 | 287.707 | 283.529 | 283.481 | 234.173 | 224.735 | 195.929 | 192.923 | 122.859 | 45.408 | 36.645 | 37.642 | 38.322 | 39.081 | 0 | 35.484 | 35.484 | 29.484 | 29.484 | 26.219 | 26.219 | 25.156 | 25.156 | 25.957 | 25.957 | 26.808 | 26.808 | 27.426 | 27.426 | 25.117 | 25.117 | 25.953 | 25.953 | 26.351 | 26.351 | 27.607 | 27.607 | 0 |
Goodwill
| 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 |
Intangible Assets
| 71.174 | 71.543 | 71.918 | 72.312 | 72.699 | 73.093 | 73.488 | 73.871 | 66.577 | 66.929 | 67.297 | 6.585 | 6.623 | 6.683 | 0 | 6.757 | 6.757 | 6.875 | 6.875 | 6.994 | 6.994 | 7.118 | 7.118 | 7.228 | 7.228 | 7.354 | 7.354 | 7.457 | 7.457 | 7.301 | 7.301 | 7.393 | 7.393 | 7.485 | 7.485 | 7.482 | 7.482 | 0 |
Goodwill and Intangible Assets
| 71.174 | 71.543 | 71.918 | 72.312 | 72.699 | 73.093 | 73.488 | 73.871 | 66.577 | 66.929 | 67.297 | 6.585 | 6.623 | 6.683 | 0 | 6.757 | 6.757 | 6.875 | 6.875 | 6.994 | 6.994 | 7.118 | 7.118 | 7.228 | 7.228 | 7.354 | 7.354 | 7.457 | 7.457 | 7.301 | 7.301 | 7.393 | 7.393 | 7.485 | 7.485 | 7.482 | 7.482 | 0 |
Long Term Investments
| 76.376 | 66.032 | 65.047 | 65.064 | 62.563 | 52.374 | 46.39 | 46.406 | 44.915 | 24.927 | 0 | 0.016 | 0.017 | 0.017 | 0 | 0.018 | 0 | 0.019 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2.991 | 2.29 | 0.719 | 0.872 | 0.575 | 0.24 | 0.128 | 0.277 | 0.455 | 0.547 | 0.596 | 1.108 | 1.117 | 1.626 | 0 | 1.175 | 0 | 0.66 | 0 | 0.447 | 0 | 0.165 | 0 | 0.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.676 | 0 | 0.761 | 1.082 | 14.015 | 10.965 | 0 | 0 | 1.096 | 8.163 | 13.505 | 0 | 0.15 | 0.205 | 232.902 | 0 | 1.193 | 0.174 | 0.853 | 0.161 | 0.627 | 0.013 | 0.178 | 0.021 | 0.631 | 0.181 | 0.181 | 0.202 | 0.202 | 0.157 | 0.157 | 0.213 | 0.213 | 0.062 | 0.062 | 0.096 | 0.096 | -7.425 |
Total Non-Current Assets
| 441.605 | 427.571 | 421.975 | 422.811 | 384.025 | 361.406 | 315.935 | 313.477 | 235.903 | 145.975 | 118.043 | 45.351 | 46.229 | 47.613 | 232.902 | 43.434 | 43.434 | 37.212 | 37.212 | 33.84 | 33.84 | 32.452 | 32.452 | 33.816 | 33.816 | 34.343 | 34.343 | 35.086 | 35.086 | 32.575 | 32.575 | 33.559 | 33.559 | 33.898 | 33.898 | 35.186 | 35.186 | -7.425 |
Total Assets
| 792.953 | 792.285 | 786.705 | 806.227 | 770.19 | 763.737 | 732.7 | 751.382 | 725.404 | 720.071 | 802.454 | 811.909 | 299.55 | 282.392 | 232.902 | 225.987 | 225.987 | 164.565 | 164.565 | 141.224 | 141.224 | 125.021 | 125.021 | 158.72 | 158.72 | 131.573 | 131.573 | 131.708 | 131.708 | 134.05 | 134.05 | 111.407 | 111.407 | 100.564 | 100.564 | 95.344 | 95.344 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 35.891 | 37.354 | 36.67 | 64.404 | 32.278 | 44.346 | 17.223 | 30.38 | 12.979 | 15.966 | 20.641 | 42.509 | 44.356 | 51.587 | 0 | 47.61 | 42.766 | 29.803 | 27.127 | 23.386 | 20.696 | 16.983 | 16.983 | 22.711 | 22.711 | 15.214 | 15.214 | 21.432 | 21.432 | 12.602 | 12.602 | 21.561 | 21.561 | 14.703 | 14.703 | 14.978 | 14.978 | 0 |
Short Term Debt
| 8.907 | 6.498 | 7.137 | 8.243 | 3.454 | 2.421 | 3.012 | 2.263 | 2.825 | 0.187 | 0.189 | 0.191 | 0 | 0 | 0 | 13.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.5 | 11.5 | 16.5 | 16.5 | 0 |
Tax Payables
| 0 | 1.716 | 3.515 | 2.495 | 1.874 | 2.132 | 0.796 | 5.778 | 6.545 | 7.04 | 8.094 | 6.467 | 6.595 | 8.721 | 0 | 7.242 | 0 | 4.829 | 0 | 0.471 | 0 | 0.048 | 0 | 4.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 4.18 | 4.898 | 4.055 | 2.888 | 1.614 | 1.521 | 1.632 | 1.88 | 1.836 | 11.722 | 14.282 | 21.501 | 0 | 0 | 0 | 3.23 | 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
| 12.632 | 11.92 | 8.463 | 2.523 | 3.043 | 2.72 | -0.448 | 9.039 | 7.195 | 0.051 | 0.039 | 0.039 | 20.14 | 19.984 | 0 | 0.842 | 22.79 | 12.608 | 15.284 | 4.152 | 6.842 | 1.888 | 1.888 | 7.851 | 7.851 | 5.447 | 5.447 | 7.566 | 7.566 | 27.924 | 27.924 | 7.293 | 7.293 | 7.96 | 7.96 | 9.814 | 9.814 | 0 |
Total Current Liabilities
| 61.61 | 60.67 | 56.325 | 78.058 | 40.39 | 51.007 | 21.419 | 43.562 | 24.835 | 27.926 | 35.15 | 64.241 | 64.496 | 71.571 | 0 | 65.555 | 65.555 | 42.411 | 42.41 | 27.539 | 27.539 | 18.872 | 18.872 | 30.562 | 30.562 | 20.66 | 20.66 | 28.998 | 28.998 | 40.526 | 40.526 | 28.854 | 28.854 | 34.163 | 34.163 | 41.291 | 41.291 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.065 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0.211 | 0.205 | 0.192 | 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 |
Deferred Revenue Non-Current
| 1.583 | 1.653 | 1.728 | 1.804 | 1.879 | 1.954 | 2.03 | 2.105 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | -1.653 | 0 | 0 | 0.073 | 0.056 | 0.232 | 0.221 | 0 | 0 | 0 | 0.009 | 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 |
Other Non-Current Liabilities
| 2.004 | 2.004 | 1.995 | 2.102 | -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 |
Total Non-Current Liabilities
| 3.587 | 2.069 | 3.788 | 3.905 | 1.952 | 2.011 | 2.262 | 2.326 | 0 | 0.211 | 0.205 | 0.201 | 0 | 0 | 55.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 65.196 | 62.739 | 60.114 | 81.964 | 42.342 | 53.018 | 23.681 | 45.888 | 24.835 | 28.137 | 35.354 | 64.442 | 64.496 | 71.571 | 55.382 | 65.555 | 65.555 | 42.411 | 42.41 | 27.539 | 27.539 | 18.872 | 18.872 | 30.562 | 30.562 | 20.66 | 20.66 | 28.998 | 28.998 | 40.526 | 40.526 | 28.854 | 28.854 | 34.163 | 34.163 | 41.291 | 41.291 | 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 |
Common Stock
| 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 70 | 52.5 | 52.5 | 0 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 45 | 0 |
Retained Earnings
| 131.43 | 131.567 | 130.265 | 127.937 | 133.496 | 116.367 | 114.667 | 111.141 | 109.712 | 101.076 | 176.242 | 156.61 | 149.912 | 125.678 | 0 | 75.29 | 91.718 | 41.442 | 53.44 | 32.973 | 44.971 | 28.126 | 37.435 | 51.288 | 59.443 | 42.198 | 42.198 | 33.995 | 33.995 | 44.58 | 44.58 | 33.608 | 33.608 | 17.457 | 17.457 | 5.108 | 5.108 | 0 |
Accumulated Other Comprehensive Income/Loss
| 526.327 | 34.38 | 526.327 | 34.38 | 524.352 | 32.406 | 524.352 | 32.406 | 520.858 | 28.911 | 520.858 | 520.858 | 0 | -0 | 160.432 | 32.642 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.648 |
Other Total Stockholders Equity
| 0 | 491.947 | 0 | 491.947 | 0 | 491.947 | 0 | 491.947 | 0 | 491.947 | 0 | 0 | 32.642 | 32.642 | 17.088 | 0 | 16.214 | 28.212 | 16.214 | 28.212 | 16.214 | 25.524 | 16.214 | 24.369 | 16.214 | 16.214 | 16.214 | 16.214 | 16.214 | 3.944 | 3.944 | 3.944 | 3.944 | 3.944 | 3.944 | 3.944 | 3.944 | 0 |
Total Shareholders Equity
| 727.756 | 727.893 | 726.591 | 724.263 | 727.848 | 710.719 | 709.019 | 705.494 | 700.57 | 691.934 | 767.099 | 747.467 | 235.054 | 210.82 | 177.52 | 160.432 | 160.432 | 122.155 | 122.155 | 113.686 | 113.686 | 106.149 | 106.149 | 128.158 | 128.158 | 110.913 | 110.913 | 102.71 | 102.71 | 93.524 | 93.524 | 82.553 | 82.553 | 66.401 | 66.401 | 54.052 | 54.052 | 6.648 |
Total Equity
| 727.756 | 727.893 | 726.591 | 724.263 | 727.848 | 710.719 | 709.019 | 705.494 | 700.57 | 691.934 | 767.099 | 747.467 | 235.054 | 210.82 | 177.52 | 160.432 | 160.432 | 122.155 | 122.155 | 113.686 | 113.686 | 106.149 | 106.149 | 128.158 | 128.158 | 110.913 | 110.913 | 102.71 | 102.71 | 93.524 | 93.524 | 82.553 | 82.553 | 66.401 | 66.401 | 54.052 | 54.052 | 6.648 |
Total Liabilities & Shareholders Equity
| 792.953 | 792.285 | 786.705 | 806.227 | 770.19 | 763.737 | 732.7 | 751.382 | 725.404 | 720.071 | 802.454 | 811.909 | 299.55 | 282.392 | 232.902 | 225.987 | 225.987 | 164.565 | 164.565 | 141.224 | 141.224 | 125.021 | 125.021 | 158.72 | 158.72 | 131.573 | 131.573 | 131.708 | 131.708 | 134.05 | 134.05 | 111.407 | 111.407 | 100.564 | 100.564 | 95.344 | 95.344 | 6.648 |