
Suzhou Xianglou New Material Co., Ltd.
SZSE:301160.SZ
39.94 (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 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
| 167.305 | 131.922 | 173.823 | 221.83 | 247.904 | 297.892 | 204.845 | 190.099 | 168.961 | 303.684 | 325.109 | 597.45 | 54.116 | 52.001 | 0 | 43.58 | 43.58 | 48.107 | 38.009 | 31.851 | 44.46 | 44.46 | 126.851 | 126.851 | 15.292 | 15.292 | 20.634 | 20.634 | 14.797 | 14.797 | 4.412 | 4.412 | 5.229 | 5.229 | -3.202 |
Short Term Investments
| 89.126 | 70.061 | 95.06 | 70.027 | 150.181 | 180.044 | 190.22 | 196.347 | 238.498 | 168.566 | 278 | 0 | 104.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.404 |
Cash and Short Term Investments
| 256.43 | 201.984 | 268.882 | 291.857 | 398.085 | 477.936 | 395.066 | 386.446 | 407.459 | 472.25 | 603.109 | 597.45 | 54.116 | 52.001 | 0 | 43.58 | 43.58 | 48.107 | 38.009 | 31.851 | 44.46 | 44.46 | 126.851 | 126.851 | 15.292 | 15.292 | 20.634 | 20.634 | 14.797 | 14.797 | 4.412 | 4.412 | 5.229 | 5.229 | 3.202 |
Net Receivables
| 534.342 | 518.782 | 472.751 | 454.621 | 440.335 | 526.192 | 423.788 | 429.225 | 357.377 | 405.985 | 360.148 | 316.197 | 0 | 352.939 | 0 | 296.659 | 296.659 | 293.813 | 201.141 | 155.847 | 157.358 | 157.358 | 110.316 | 110.316 | 142.656 | 142.656 | 87.442 | 87.442 | 91.526 | 91.526 | 65.224 | 65.224 | 67.981 | 67.981 | 0 |
Inventory
| 319.491 | 348.777 | 274.716 | 296.076 | 300.451 | 310.206 | 278.757 | 239.259 | 307.657 | 296.661 | 262.034 | 285.962 | 240.437 | 252.304 | 0 | 202.957 | 202.957 | 149.419 | 129.75 | 140.678 | 130.413 | 130.413 | 134.651 | 134.651 | 130.171 | 130.171 | 119.263 | 119.263 | 98.54 | 98.54 | 62.96 | 62.96 | 43.603 | 43.603 | 0 |
Other Current Assets
| 152.175 | 165.955 | 147.273 | 133.792 | 113.763 | 104.146 | 133.704 | 87.983 | 184.547 | 110.149 | 291.848 | 117.759 | 444.503 | 54.512 | 0 | 94.608 | 94.608 | 44.584 | 78.853 | 102.637 | 33.961 | 33.961 | 53.34 | 53.34 | 18.817 | 18.817 | 3.946 | 3.946 | 6.263 | 6.263 | 4.852 | 4.852 | 2.339 | 2.339 | 0 |
Total Current Assets
| 1,262.439 | 1,235.498 | 1,163.622 | 1,176.345 | 1,252.634 | 1,418.48 | 1,231.316 | 1,142.913 | 1,163.518 | 1,285.044 | 1,365.59 | 1,317.367 | 739.056 | 711.756 | 0 | 637.805 | 637.805 | 535.923 | 447.752 | 431.013 | 366.192 | 366.192 | 425.158 | 425.158 | 306.936 | 306.936 | 231.285 | 231.285 | 211.125 | 211.125 | 137.448 | 137.448 | 119.152 | 119.152 | 3.202 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 647.451 | 601.29 | 541.279 | 543.435 | 348.717 | 300.869 | 258.721 | 218.865 | 212.512 | 216.131 | 221.744 | 226.081 | 230.914 | 236.195 | 0 | 246.046 | 246.046 | 252.382 | 254.863 | 255.258 | 165.257 | 165.257 | 107.074 | 107.074 | 90.765 | 90.765 | 43.71 | 43.71 | 40.695 | 40.695 | 42.913 | 42.913 | 43.097 | 43.097 | 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 |
Intangible Assets
| 64.154 | 64.577 | 65.014 | 65.486 | 65.946 | 66.274 | 68.758 | 69.197 | 69.676 | 25.45 | 25.448 | 25.691 | 25.933 | 26.176 | 0 | 25.829 | 25.829 | 26.225 | 26.347 | 26.462 | 26.622 | 26.622 | 26.348 | 26.348 | 26.632 | 26.632 | 26.884 | 26.884 | 2.678 | 2.678 | 2.852 | 2.852 | 2.908 | 2.908 | 0 |
Goodwill and Intangible Assets
| 64.154 | 64.577 | 65.014 | 65.486 | 65.946 | 66.274 | 68.758 | 69.197 | 69.676 | 25.45 | 25.448 | 25.691 | 25.933 | 26.176 | 0 | 25.829 | 25.829 | 26.225 | 26.347 | 26.462 | 26.622 | 26.622 | 26.348 | 26.348 | 26.632 | 26.632 | 26.884 | 26.884 | 2.678 | 2.678 | 2.852 | 2.852 | 2.908 | 2.908 | 0 |
Long Term Investments
| 0 | 0 | 0 | 10.379 | 10.634 | 10.978 | 0.142 | 0.195 | 0.248 | 0 | 0.355 | 0.408 | 0.461 | 0.514 | 0 | 0.621 | 0 | 0.727 | 0.78 | 0.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 26.37 | 22.488 | 21.596 | 14.011 | 12.532 | 14.126 | 11.19 | 5.078 | 4.049 | 0 | 3.274 | 2.897 | 3.167 | 3.266 | 0 | 2.708 | 0 | 2.78 | 2.118 | 1.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 39.062 | 52.579 | 55.727 | 0 | 117.095 | 87.581 | 98.172 | 77.379 | 80.896 | 56.166 | 0.813 | 0.758 | 0.659 | 0.811 | 0 | 0.741 | 4.07 | 0.871 | 1.578 | 1.322 | 15.42 | 15.42 | 36.107 | 36.107 | 28.825 | 28.825 | 21.852 | 21.852 | 12.845 | 12.845 | 8.214 | 8.214 | 1.747 | 1.747 | -3.202 |
Total Non-Current Assets
| 777.036 | 740.935 | 683.616 | 633.311 | 554.923 | 479.827 | 436.983 | 370.714 | 367.38 | 297.748 | 251.634 | 255.834 | 261.135 | 266.962 | 967.569 | 275.945 | 275.945 | 282.985 | 285.686 | 285.514 | 207.3 | 207.3 | 169.53 | 169.53 | 146.223 | 146.223 | 92.446 | 92.446 | 56.219 | 56.219 | 53.98 | 53.98 | 47.751 | 47.751 | -3.202 |
Total Assets
| 2,039.475 | 1,976.433 | 1,847.238 | 1,809.656 | 1,807.558 | 1,898.307 | 1,668.298 | 1,513.627 | 1,530.898 | 1,582.792 | 1,617.223 | 1,573.201 | 1,000.191 | 978.718 | 967.569 | 913.75 | 913.75 | 818.908 | 733.438 | 716.528 | 573.492 | 573.492 | 594.688 | 594.688 | 453.159 | 453.159 | 323.73 | 323.73 | 267.344 | 267.344 | 191.428 | 191.428 | 166.904 | 166.904 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||
Account Payables
| 117.464 | 114.738 | 42.75 | 111.019 | 54.741 | 157.589 | 135.367 | 67.679 | 119.44 | 143.485 | 129.538 | 138.793 | 117.133 | 127.582 | 0 | 130.41 | 130.41 | 107.335 | 63.258 | 48.573 | 22.108 | 22.108 | 23.121 | 23.121 | 45.847 | 45.847 | 38.506 | 38.506 | 59.799 | 59.799 | 31.942 | 31.942 | 11.313 | 11.313 | 0 |
Short Term Debt
| 94.064 | 104.079 | 98.07 | 95.068 | 125.101 | 75.063 | 75.054 | 80.069 | 80.083 | 148.176 | 182.188 | 159.559 | 185.5 | 178.5 | 0 | 183.5 | 183.5 | 168.5 | 163.5 | 198.5 | 108.9 | 108.9 | 132.4 | 132.4 | 106.4 | 106.4 | 92.2 | 92.2 | 67.5 | 67.5 | 63 | 63 | 51 | 51 | 0 |
Tax Payables
| 6.329 | 13.173 | 15.967 | 5.565 | 23.138 | 27.245 | 14.433 | 14.961 | 13.064 | 0 | 10.334 | 3.656 | 10.748 | 12.682 | 0 | 5.562 | 0 | 9.145 | 7.118 | 4.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 2.867 | 3.623 | 53.919 | 48.182 | 38.478 | 25.222 | 0 | 106.946 | 16.128 | 21.067 | 28.906 | 0 | 14.784 | 0 | 19.856 | 0 | 9.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 15.673 | 31.608 | 113.867 | 33.516 | 10.085 | -7.867 | 29.696 | 20.534 | 9.909 | 29.819 | 91.576 | -3.089 | 11.068 | -12.015 | 0 | -5.225 | 15.122 | -8.903 | 5.888 | 4.985 | 29.023 | 29.023 | 118.938 | 118.938 | 25.648 | 25.648 | 8.321 | 8.321 | 10.673 | 10.673 | 5.646 | 5.646 | 31.985 | 31.985 | 0 |
Total Current Liabilities
| 233.53 | 263.598 | 270.653 | 245.167 | 216.69 | 305.948 | 260.376 | 187.84 | 226.251 | 321.48 | 419.424 | 331.175 | 324.449 | 335.656 | 0 | 329.031 | 329.031 | 295.934 | 239.763 | 256.827 | 160.031 | 160.031 | 274.458 | 274.458 | 177.895 | 177.895 | 139.027 | 139.027 | 137.971 | 137.971 | 100.588 | 100.588 | 94.299 | 94.299 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||
Long Term Debt
| 63.619 | 32.958 | 11.259 | 0 | 0 | 0 | 18.5 | 18.5 | 19 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 37 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 26.276 | 26.414 | 24.957 | 25.099 | 25.241 | 25.384 | 25.415 | 3.712 | 3.855 | 0 | 4.14 | 4.282 | 4.425 | 4.567 | 0 | 4.852 | 0 | 4.985 | 3.486 | 2.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.055 | 0.049 | 0.057 | 0.062 | 0.098 | 0.092 | 0.136 | 0.168 | 0.212 | 0 | 0.188 | 0.214 | 0.241 | 0.268 | 0 | 0.322 | 0 | 0.376 | 0.393 | 0.345 | 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 | 0 | 0 | 0 | 4.245 | 0 | 0 | 0 | 0 | 356.901 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 89.95 | 59.422 | 36.273 | 0.062 | 25.339 | 25.476 | 44.051 | 22.38 | 23.067 | 23.245 | 4.328 | 4.496 | 4.666 | 4.835 | 356.901 | 5.174 | 0 | 5.361 | 3.879 | 2.509 | 0 | 0 | 37 | 37 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 323.48 | 323.02 | 306.926 | 245.23 | 242.029 | 331.424 | 304.427 | 210.221 | 249.318 | 344.725 | 423.752 | 335.672 | 329.115 | 340.49 | 356.901 | 334.205 | 329.031 | 301.295 | 243.642 | 259.336 | 160.031 | 160.031 | 311.458 | 311.458 | 197.895 | 197.895 | 139.027 | 139.027 | 137.971 | 137.971 | 100.588 | 100.588 | 94.299 | 94.299 | 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 |
Common Stock
| 81.053 | 81.053 | 79.183 | 79.183 | 79.183 | 79.183 | 74.667 | 74.667 | 74.667 | 74.667 | 74.667 | 74.667 | 56 | 56 | 0 | 56 | 56 | 56 | 56 | 56 | 56 | 56 | 24.2 | 24.2 | 24.2 | 24.2 | 22.3 | 22.3 | 20.8 | 20.8 | 20 | 20 | 20 | 20 | 0 |
Retained Earnings
| 720.786 | 668.535 | 600.406 | 555.318 | 590.256 | 539.593 | 496.444 | 439.587 | 421.368 | 435.591 | 346.962 | 397.488 | 365.72 | 332.87 | 0 | 286.261 | 314.158 | 224.329 | 203.297 | 170.693 | 148.074 | 148.074 | 119.881 | 119.881 | 91.916 | 91.916 | 66.198 | 66.198 | 42.368 | 42.368 | 18.235 | 18.235 | 34.497 | 34.497 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 979.238 | 105.058 | 955.718 | 88.711 | 792.76 | 63.748 | 785.546 | 0 | 771.842 | 39.97 | 638.227 | 249.357 | 0 | 27.897 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 28.654 |
Other Total Stockholders Equity
| 914.156 | 903.825 | -118.516 | 799.767 | -59.629 | 948.107 | 0 | 725.405 | 0 | 727.81 | 0 | 765.375 | -388.87 | 249.357 | 610.669 | 237.284 | 209.387 | 237.284 | 230.498 | 230.498 | 209.387 | 209.387 | 139.148 | 139.148 | 139.148 | 139.148 | 96.205 | 96.205 | 66.205 | 66.205 | 52.605 | 52.605 | 18.108 | 18.108 | 0 |
Total Shareholders Equity
| 1,715.995 | 1,653.413 | 1,540.312 | 1,539.328 | 1,565.529 | 1,566.883 | 1,363.871 | 1,303.407 | 1,281.581 | 1,238.067 | 1,193.471 | 1,237.529 | 671.077 | 638.227 | 610.669 | 579.545 | 579.545 | 517.613 | 489.796 | 457.191 | 413.461 | 413.461 | 283.229 | 283.229 | 255.264 | 255.264 | 184.703 | 184.703 | 129.373 | 129.373 | 90.84 | 90.84 | 72.605 | 72.605 | 28.654 |
Total Equity
| 1,715.995 | 1,653.413 | 1,540.312 | 1,539.328 | 1,565.529 | 1,566.883 | 1,363.871 | 1,303.407 | 1,281.581 | 1,238.067 | 1,193.471 | 1,237.529 | 671.077 | 638.227 | 610.669 | 579.545 | 579.545 | 517.613 | 489.796 | 457.191 | 413.461 | 413.461 | 283.229 | 283.229 | 255.264 | 255.264 | 184.703 | 184.703 | 129.373 | 129.373 | 90.84 | 90.84 | 72.605 | 72.605 | 28.654 |
Total Liabilities & Shareholders Equity
| 2,039.475 | 1,976.433 | 1,847.238 | 1,809.656 | 1,807.558 | 1,898.307 | 1,668.298 | 1,513.627 | 1,530.898 | 1,582.792 | 1,617.223 | 1,573.201 | 1,000.191 | 978.718 | 967.569 | 913.75 | 908.576 | 818.908 | 733.438 | 716.528 | 573.492 | 573.492 | 594.688 | 594.688 | 453.159 | 453.159 | 323.73 | 323.73 | 267.344 | 267.344 | 191.428 | 191.428 | 166.904 | 166.904 | 28.654 |