
TBEA Co., Ltd.
SSE:600089.SS
11.58 (CNY) • At close April 18, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25,371.112 | 16,244.105 | 19,560.953 | 20,423.151 | 19,442.716 | 21,590.968 | 16,661.598 | 15,817.454 | 15,016.999 | 11,184.183 | 10,361.946 | 10,836.71 | 9,887.269 | 7,286.759 | 4,364.553 | 3,470.107 | 2,033.242 | 1,050.38 | 926.352 | 767.833 | 686.07 | 259.532 | 245.435 | 283.036 | 145.597 | 109.997 | 93.74 | 9.496 | 3.093 | 4.722 |
Short Term Investments
| 615.262 | 1,179.672 | 1,302.927 | 914.435 | 1,428.536 | 0.134 | 76.221 | -411.266 | -236.853 | -170.208 | 0 | -221.861 | 0 | -25.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0.782 | 16.289 | 30.424 | 87.246 | 6.327 | 0 | 0 | 0 | 0.804 | 0 |
Cash and Short Term Investments
| 25,986.373 | 17,423.776 | 20,863.88 | 21,337.586 | 20,871.253 | 21,591.102 | 16,737.819 | 15,817.454 | 15,016.999 | 11,184.183 | 10,361.946 | 10,836.71 | 9,887.269 | 7,286.759 | 4,364.553 | 3,470.107 | 2,033.242 | 1,050.38 | 926.352 | 767.833 | 686.852 | 275.821 | 275.859 | 370.283 | 151.924 | 109.997 | 93.74 | 9.496 | 3.897 | 4.722 |
Net Receivables
| 27,847.083 | 28,155.607 | 25,091.037 | 18,271.024 | 14,422.49 | 13,302.508 | 15,280.288 | 11,648.083 | 12,031.377 | 11,751.313 | 8,243.607 | 4,687.246 | 4,238.355 | 3,245.559 | 2,535.163 | 2,100.138 | 927.808 | 891.711 | 928.982 | 722.909 | 1,423.009 | 789.414 | 551.78 | 5.743 | 0.535 | 5.801 | 0.389 | 0.684 | 0.838 | 1.016 |
Inventory
| 14,423.937 | 14,011.103 | 8,269.527 | 6,018.087 | 9,634.288 | 10,304.278 | 10,979.798 | 11,487.778 | 10,212.876 | 8,640.542 | 6,038.813 | 4,103.633 | 3,230.348 | 2,627.172 | 2,766.083 | 2,588.548 | 2,022.349 | 1,524.55 | 1,325.388 | 1,144.549 | 827.623 | 474.224 | 440.634 | 232.221 | 219.704 | 183.535 | 81.456 | 37.754 | 19.433 | 7.698 |
Other Current Assets
| 6,459.431 | 9,389.69 | 7,838.486 | 5,768.843 | 6,488.008 | 4,670.51 | 4,079.196 | 3,446.82 | 4,557.588 | 15,302.385 | 4,569.886 | 6,853.417 | 3,088.335 | 4,571.91 | 3,900.749 | 1,822.779 | 1,816.107 | 1,205.955 | 927.535 | 1,082.574 | 215.475 | 795.194 | 113.109 | 482.901 | 313.977 | 225.249 | 79.019 | 47.679 | 19.051 | 22.645 |
Total Current Assets
| 76,758.25 | 68,759.633 | 59,144.19 | 51,395.54 | 51,416.038 | 49,868.397 | 47,147.784 | 42,525.135 | 43,644.988 | 35,127.11 | 27,673.072 | 23,205.848 | 20,312.758 | 14,485.841 | 11,031.385 | 9,981.572 | 6,799.505 | 4,672.596 | 4,108.256 | 3,717.865 | 2,955.163 | 1,545.239 | 1,381.382 | 1,091.147 | 686.139 | 524.007 | 254.604 | 95.613 | 43.218 | 36.082 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 87,525.641 | 73,223.87 | 48,333.446 | 43,797.132 | 37,002.14 | 33,298.933 | 28,189.354 | 25,144.612 | 20,673.407 | 18,861.791 | 18,859.239 | 15,208.076 | 10,084.697 | 7,144.448 | 6,090.145 | 3,757.945 | 2,381.513 | 2,133.313 | 2,156.558 | 1,839.272 | 1,493.516 | 888.908 | 669.387 | 490.01 | 424.937 | 337.31 | 187.411 | 73.374 | 25.26 | 21.091 |
Goodwill
| 129.641 | 129.641 | 129.641 | 129.641 | 129.641 | 129.641 | 129.641 | 0 | 0 | 73.714 | 97.568 | 114.101 | 114.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,024.925 | 11,831.662 | 5,720.868 | 4,862.179 | 4,370.075 | 4,188.975 | 3,276.02 | 3,417.689 | 3,359.512 | 3,608.529 | 2,439.398 | 2,069.637 | 1,910.216 | 1,167.832 | 945.961 | 683.926 | 464.132 | 269.683 | 281.244 | 245.398 | 253.157 | 112.474 | 42.535 | 16.871 | 13.749 | 9.382 | 4.986 | 2.659 | 0.82 | 0.838 |
Goodwill and Intangible Assets
| 11,707.43 | 11,961.303 | 5,850.509 | 4,991.82 | 4,499.716 | 4,318.616 | 3,405.661 | 3,417.689 | 3,359.512 | 3,682.243 | 2,536.966 | 2,183.739 | 2,024.317 | 1,167.832 | 945.961 | 683.926 | 464.132 | 269.683 | 281.244 | 245.398 | 253.157 | 112.474 | 42.535 | 16.871 | 13.749 | 9.382 | 4.986 | 2.659 | 0.82 | 0.838 |
Long Term Investments
| 5,383.108 | 4,229.167 | 5,417.485 | 3,557.691 | 2,301.85 | 2,168.284 | 1,976.088 | 2,326.904 | 1,429 | 1,298.965 | 1,396.673 | 1,476.775 | 0 | 796.103 | 0 | 0 | 0 | 0 | 0 | 0 | 192.482 | 135.351 | 88.451 | 114.693 | 127.657 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1,732.175 | 1,598.971 | 1,087.994 | 620.176 | 385.313 | 381.602 | 317.864 | 227.336 | 214.652 | 111.205 | 52.979 | 49.475 | 20.634 | 40.147 | 16.309 | 33.395 | 18.479 | 11.337 | 0 | 0 | 0 | 26.308 | 42.357 | 102.999 | 13.658 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 8,791.713 | 10,561.059 | 6,524.458 | 5,131.988 | 6,619.646 | 2,558.752 | 2,561.017 | 1,351.634 | 937.844 | 210.398 | 141.254 | -79.148 | 1,170.06 | -18.611 | 784.147 | 695.808 | 366.945 | 296.2 | 237.883 | 231.667 | 9.408 | 0.046 | 0.046 | 1.285 | 0.451 | 29.172 | 9.544 | 1.729 | 0.117 | 0.114 |
Total Non-Current Assets
| 115,140.067 | 101,574.37 | 67,213.891 | 58,098.807 | 50,808.665 | 42,726.187 | 36,449.984 | 32,468.176 | 26,614.416 | 24,164.601 | 22,987.111 | 18,838.915 | 13,299.708 | 9,129.92 | 7,836.562 | 5,171.074 | 3,231.07 | 2,710.534 | 2,675.685 | 2,316.337 | 1,948.563 | 1,163.087 | 842.776 | 725.859 | 580.451 | 375.864 | 201.941 | 77.761 | 26.197 | 22.042 |
Total Assets
| 191,898.316 | 170,334.003 | 126,358.081 | 109,494.347 | 102,224.703 | 92,594.584 | 83,597.767 | 74,993.31 | 70,259.404 | 59,291.711 | 50,660.183 | 42,044.764 | 33,612.466 | 23,615.762 | 18,867.947 | 15,152.645 | 10,030.575 | 7,383.13 | 6,783.941 | 6,034.202 | 4,903.726 | 2,708.326 | 2,224.157 | 1,817.006 | 1,266.591 | 899.871 | 456.545 | 173.375 | 69.415 | 58.124 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 41,002.586 | 34,931.989 | 27,151.591 | 22,803.489 | 20,881.078 | 21,351.984 | 19,707.29 | 17,963.657 | 18,626.448 | 13,908.859 | 14,245.725 | 8,355.8 | 7,103.65 | 4,776.226 | 3,471.798 | 1,220.992 | 1,154.257 | 883.057 | 889.697 | 1,038.873 | 774.52 | 473.034 | 290.722 | 190.598 | 177.72 | 123.495 | 49.293 | 18.518 | 8.661 | 5.121 |
Short Term Debt
| 8,949.471 | 8,928.637 | 9,503.677 | 4,324.246 | 4,718.029 | 6,356.091 | 6,752.938 | 10,775.555 | 6,192.81 | 5,343.027 | 2,419.367 | 3,677.654 | 2,248.241 | 693.186 | 616.366 | 512.889 | 571.289 | 818.383 | 1,365.705 | 1,414.73 | 1,149.45 | 576.15 | 225.65 | 122.2 | 180.7 | 124.27 | 64.7 | 33.6 | 12.336 | 9.207 |
Tax Payables
| 643.777 | 1,335.583 | 2,162.857 | 502.057 | 382.677 | 227.586 | 153.954 | 215.734 | 184.142 | 56.265 | -549.143 | -619.474 | -97.077 | 94.102 | 155.037 | 97.668 | 11.144 | 18.142 | 39.047 | 29.226 | 41.408 | 30.231 | 6.964 | 14.672 | 8.75 | 11.089 | 7.779 | 4.424 | 0.709 | 3.166 |
Deferred Revenue
| 0 | 6,677.73 | 10,168.681 | 6,506.045 | 2,177.119 | 227.586 | 1,570.75 | 1,557.667 | 1,358.064 | 850.528 | 121.593 | -21.77 | 463.336 | 572.922 | 408.968 | 350.925 | 256.888 | 245.891 | 215.562 | 181.807 | 437.569 | 180.467 | 136.95 | 120.319 | 73.972 | 32.389 | 37.421 | 7.602 | 5.444 | 6.607 |
Other Current Liabilities
| 12,779.132 | 12,266.921 | 9,873.405 | 5,185.585 | 6,694.865 | 9,456.007 | 9,223.902 | 6,657.94 | 10,496.014 | 9,238.891 | 8,244.172 | 6,714.964 | 5,107.523 | 2,780.183 | 4,064.998 | 4,390.533 | 3,804.224 | 2,066.622 | 1,387.222 | 1,037.878 | 668.942 | 288.845 | 490.031 | 155.188 | 86.732 | 43.914 | 32.718 | 20.156 | 7.432 | 4.037 |
Total Current Liabilities
| 63,374.967 | 57,050.126 | 43,009.318 | 39,321.422 | 34,853.769 | 37,619.255 | 35,838.083 | 35,612.887 | 35,499.414 | 28,547.042 | 24,360.12 | 17,478.681 | 13,992.674 | 8,916.618 | 8,308.199 | 6,573.008 | 5,540.914 | 3,786.204 | 3,897.233 | 3,702.514 | 2,634.32 | 1,393.08 | 1,013.367 | 475.658 | 453.901 | 302.767 | 154.491 | 76.698 | 29.138 | 21.531 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 33,358.771 | 25,206.458 | 24,020.285 | 21,462.983 | 22,429.805 | 14,079.378 | 11,711.143 | 9,676.89 | 7,974.175 | 8,013.434 | 9,084.001 | 8,601.041 | 4,556.788 | 1,091.6 | 1,606.03 | 1,988.994 | 967.28 | 1,244.28 | 775.216 | 383.78 | 776.78 | 313.417 | 269.967 | 462.25 | 242 | 112.5 | 52.5 | 2.5 | 15.19 | 14.1 |
Deferred Revenue Non-Current
| 1,774.057 | 1,497.416 | 1,138.148 | 1,049.687 | 1,064.851 | 891.297 | 887.109 | 919.423 | 867.298 | 917.035 | 396.688 | 330.91 | 222.896 | 19.023 | 7.989 | 8.084 | 10.342 | -1,222.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 836.222 | 972.826 | 489.091 | 381.291 | 250.715 | 150.693 | 128.803 | 34.289 | 29.436 | 23.681 | 17.361 | 11.415 | 4.888 | 14.55 | 73.38 | 9.742 | 20.994 | 3.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4,822.421 | 7,924.577 | 4,888.008 | 2,103.359 | 597.842 | 758.124 | 1,012.84 | 1,333.266 | 1,220.111 | 770.149 | 850.505 | 726.486 | 781.949 | 918.015 | 906.166 | 647.307 | 155.971 | 22.047 | 5.34 | 94.786 | 9.548 | 0.586 | 3.076 | 0.577 | 4.493 | 31.544 | 1.61 | 1.599 | 1.597 | 0.362 |
Total Non-Current Liabilities
| 40,791.471 | 33,123.454 | 26,384.359 | 23,576.239 | 24,343.213 | 15,992.648 | 13,739.895 | 11,963.869 | 10,091.02 | 9,724.299 | 10,348.555 | 9,669.851 | 5,566.522 | 2,043.188 | 2,593.565 | 2,654.126 | 1,154.587 | 1,270.219 | 780.556 | 478.566 | 786.328 | 314.003 | 273.043 | 462.827 | 246.493 | 144.044 | 54.11 | 4.099 | 16.787 | 14.462 |
Total Liabilities
| 104,166.438 | 90,173.58 | 69,393.678 | 62,897.661 | 59,196.982 | 53,611.902 | 49,577.978 | 47,576.756 | 45,590.434 | 38,271.341 | 34,708.675 | 27,148.533 | 19,559.195 | 10,959.806 | 10,901.764 | 9,227.134 | 6,695.501 | 5,056.423 | 4,677.789 | 4,181.079 | 3,420.648 | 1,707.084 | 1,286.409 | 938.485 | 700.395 | 446.811 | 208.601 | 80.797 | 45.925 | 35.993 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5,052.71 | 3,885.466 | 3,788.55 | 3,714.313 | 3,714.313 | 3,714.503 | 3,718.648 | 3,243.449 | 3,249.054 | 3,240.134 | 2,635.56 | 2,635.56 | 2,635.56 | 2,027.354 | 1,797.376 | 1,198.25 | 854.039 | 427.019 | 388.199 | 298.615 | 259.49 | 259.49 | 259.49 | 259.49 | 149.311 | 149.311 | 81.68 | 51.68 | 15.5 | 15.5 |
Retained Earnings
| 40,044.503 | 34,225.947 | 21,061.665 | 15,102.314 | 13,686.828 | 12,719.105 | 11,815.956 | 10,482.338 | 9,024.023 | 7,761.061 | 6,618.107 | 5,669.298 | 4,987.202 | 4,103.495 | 2,802.555 | 1,739.703 | 1,015.899 | 505.978 | 356.923 | 295.23 | 251.188 | 200.002 | 159.489 | 150.189 | 129.766 | 59.064 | 16.088 | 14.11 | 4.118 | 4.24 |
Accumulated Other Comprehensive Income/Loss
| 0 | 5,569.569 | 4,509.907 | 3,581.28 | 2,653.17 | 2,255.64 | 2,147.195 | 1,626.225 | 1,265.315 | 82.13 | -3.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 17,465.537 | 19,843.776 | 19,338.743 | 15,203.359 | 13,427.457 | 16,255.622 | 13,873.588 | 7,840.814 | 8,701.269 | 8,546.23 | 3,901.147 | 5,355.766 | 5,246.117 | 5,666.373 | 2,371.617 | 1,449.783 | 596.724 | 861.67 | 803.505 | 792.427 | 496.734 | 441.96 | 408.976 | 404.475 | 240.029 | 225.655 | 150.177 | 26.288 | 3.429 | 1.999 |
Total Shareholders Equity
| 62,562.75 | 57,696.746 | 44,188.958 | 37,601.266 | 34,883.634 | 32,689.23 | 29,408.192 | 23,192.825 | 20,897.726 | 19,547.425 | 14,601.433 | 13,660.624 | 12,850.434 | 11,797.216 | 6,971.539 | 5,214.379 | 2,466.661 | 1,794.667 | 1,548.627 | 1,386.272 | 1,008.956 | 893.41 | 826.501 | 819.954 | 519.107 | 434.906 | 247.944 | 92.078 | 23.047 | 21.739 |
Total Equity
| 87,731.878 | 80,160.423 | 56,964.403 | 46,596.686 | 43,027.721 | 38,982.682 | 34,019.789 | 27,416.555 | 24,668.97 | 21,020.37 | 15,951.508 | 14,896.231 | 14,053.271 | 12,655.955 | 7,966.184 | 5,925.512 | 3,335.074 | 2,326.706 | 2,106.152 | 1,853.123 | 1,483.078 | 1,001.242 | 937.748 | 878.52 | 566.196 | 453.06 | 247.944 | 92.578 | 23.49 | 22.131 |
Total Liabilities & Shareholders Equity
| 191,898.316 | 170,334.003 | 126,358.081 | 109,494.347 | 102,224.703 | 92,594.584 | 83,597.767 | 74,993.31 | 70,259.404 | 59,291.711 | 50,660.183 | 42,044.764 | 33,612.466 | 23,615.762 | 18,867.947 | 15,152.645 | 10,030.575 | 7,383.13 | 6,783.941 | 6,034.202 | 4,903.726 | 2,708.326 | 2,224.157 | 1,817.006 | 1,266.591 | 899.871 | 456.545 | 173.375 | 69.415 | 58.124 |