
Liaoning Shidai Wanheng Co.,Ltd.
SSE:600241.SS
7.53 (CNY) • At close May 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 499.67 | 550.371 | 629.176 | 426.894 | 223.524 | 286.006 | 354.287 | 1,096.005 | 717.29 | 561.756 | 267.008 | 192.787 | 291.561 | 159.781 | 135.623 | 166.731 | 73.622 | 138.565 | 125.959 | 194.41 | 291.25 | 224.021 | 162.648 | 183.307 | 226.038 | 33.424 | 8.294 | 6.183 |
Short Term Investments
| 100.014 | 0 | -48.399 | -51.152 | -53.905 | -54.613 | 127.933 | 19.685 | 20.384 | 18.541 | -0.08 | 0 | 136.933 | 0 | 0 | 0 | 0.242 | 0.426 | 0.4 | 0 | 1.9 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 599.685 | 550.371 | 629.176 | 426.894 | 223.524 | 286.006 | 354.287 | 1,115.69 | 737.674 | 580.297 | 267.008 | 192.787 | 291.561 | 159.781 | 135.623 | 166.731 | 73.864 | 138.991 | 126.359 | 194.41 | 293.15 | 226.021 | 162.648 | 183.307 | 226.038 | 33.424 | 8.294 | 6.183 |
Net Receivables
| 131.58 | 172.771 | 151.853 | 172.643 | 131.897 | 59.921 | 70.393 | 194.398 | 183.678 | 212.466 | 164.318 | 141.529 | 0 | 0 | 0 | 111.483 | 301.154 | 279.64 | 267.612 | 181.19 | 81.635 | 0 | 0 | 0 | 0.622 | 0.016 | 0 | 0 |
Inventory
| 113.457 | 101.357 | 241.502 | 228.165 | 138.121 | 154.73 | 137.573 | 163.026 | 123.121 | 123.111 | 882.05 | 809.251 | 243.403 | 527.074 | 448.22 | 861.748 | 873.048 | 362.263 | 341.738 | 172.046 | 184.598 | 117.347 | 128.536 | 143.262 | 123.858 | 57.408 | 110.123 | 140.859 |
Other Current Assets
| 8.389 | 14.009 | 16.521 | 53.849 | 181.446 | 61.987 | 118.198 | 232.051 | 309.571 | 394.856 | 147.156 | 82.997 | 10.73 | 17.122 | 29.675 | 91.79 | 73.906 | 18.008 | 19.275 | 31.933 | 31.917 | 221.458 | 256.606 | 199.834 | 191.55 | 179.909 | 136.531 | 116.272 |
Total Current Assets
| 853.11 | 832.094 | 1,031.874 | 870.48 | 658.149 | 564.857 | 821.342 | 1,765.713 | 1,301.525 | 1,259.756 | 1,449.238 | 1,258.77 | 723.282 | 879.248 | 842.433 | 1,231.752 | 1,318.472 | 798.902 | 726.946 | 579.579 | 591.3 | 564.827 | 547.789 | 526.402 | 542.069 | 270.758 | 254.948 | 263.315 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 266.531 | 285.004 | 283.71 | 305.721 | 327.094 | 425.138 | 676.234 | 527.741 | 390.76 | 335.138 | 128.28 | 112.586 | 110.398 | 114.739 | 109.558 | 113.319 | 112.775 | 192.989 | 192.685 | 188.061 | 119.295 | 119.475 | 116.259 | 86.878 | 69.567 | 19.36 | 14.387 | 15.678 |
Goodwill
| 0 | 0 | 0 | 32.214 | 54.172 | 54.172 | 54.172 | 160.366 | 161.908 | 161.515 | 5.758 | 5.738 | 6.107 | 6.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 21.434 | 22.067 | 22.715 | 23.438 | 24.171 | 95.104 | 129.325 | 136.967 | 141.876 | 165.744 | 120.601 | 1.509 | 0.703 | 0.004 | 0.005 | 0.005 | 0.006 | 4.761 | 2.918 | 2.99 | 0 | -0.289 | 0.231 | 0.237 | 0 | 0.248 | 0.254 | 0.26 |
Goodwill and Intangible Assets
| 21.434 | 22.067 | 22.715 | 55.652 | 78.343 | 149.276 | 183.497 | 297.334 | 303.784 | 327.26 | 126.36 | 7.247 | 6.809 | 6.402 | 0.005 | 0.005 | 0.006 | 4.761 | 2.918 | 2.99 | 0 | -0.289 | 0.231 | 0.237 | 0 | 0.248 | 0.254 | 0.26 |
Long Term Investments
| -33.591 | 71.208 | 119.604 | 136.217 | 178.861 | 183.894 | 0 | 106.197 | 194.811 | 201.35 | 333.574 | 331.695 | 333.001 | 0 | 0 | 0 | 43.399 | 8.019 | 9.836 | 0 | 6.042 | 2.346 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 129.415 | 0.588 | 0.674 | 0.063 | 0.016 | 0.609 | 0.096 | 0.58 | 0.266 | 1.781 | 4.933 | 25.234 | 26.615 | 39.882 | 20.842 | 12.224 | 13.484 | 6.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 133.244 | 34.79 | 0.063 | 0.216 | 0.379 | 0.836 | 185.28 | 145.261 | 30.738 | 27.392 | 9.471 | 5.648 | 138.907 | 475.019 | 357.235 | 216.916 | 0.242 | 0.426 | 0.4 | 59.685 | 1.9 | 2.289 | 5.107 | 5.966 | 5.433 | 1.47 | 0.049 | 0.08 |
Total Non-Current Assets
| 387.618 | 413.656 | 426.766 | 497.869 | 584.692 | 759.752 | 1,045.107 | 1,077.112 | 920.359 | 892.921 | 602.619 | 482.41 | 615.73 | 636.042 | 487.64 | 342.465 | 169.906 | 212.838 | 205.839 | 250.736 | 127.237 | 123.821 | 121.598 | 93.081 | 75 | 21.079 | 14.691 | 16.018 |
Total Assets
| 1,240.729 | 1,245.75 | 1,458.64 | 1,368.349 | 1,242.842 | 1,324.609 | 1,866.449 | 2,842.825 | 2,221.884 | 2,152.677 | 2,051.857 | 1,741.18 | 1,339.012 | 1,515.29 | 1,330.073 | 1,574.217 | 1,488.378 | 1,011.74 | 932.786 | 830.315 | 718.537 | 688.648 | 669.387 | 619.483 | 617.069 | 291.836 | 269.639 | 279.332 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 105.663 | 17.464 | 34.684 | 409.603 | 204.992 | 235.211 | 66.072 | 268.514 | 418.025 | 415.892 | 237.934 | 158.378 | 97.745 | 105.173 | 107.982 | 132.61 | 163.934 | 126.756 | 178.072 | 156.569 | 175.784 | 134.074 | 135.91 | 118.46 | 133.741 | 60.465 | 57.532 | 69.003 |
Short Term Debt
| 0.648 | 78.819 | 0 | 0 | 132.435 | 106.504 | 205.727 | 649.559 | 433.597 | 577.817 | 682.501 | 523.128 | 452.612 | 446.28 | 438.436 | 352.408 | 340.753 | 258.517 | 156.197 | 123.8 | 66 | 110 | 93.8 | 87.95 | 79.4 | 78.5 | 26.35 | 29 |
Tax Payables
| 1.792 | 2.469 | 2.307 | 4.781 | 3.955 | 3.483 | 2.231 | 6.298 | 48.804 | 49.368 | 50.995 | 55.802 | 23.338 | 3.805 | 19.055 | -28.158 | -15.442 | 6.835 | -1.011 | -0.636 | 2.429 | -6.52 | -3.462 | -15.563 | -19.064 | 21.275 | 7.102 | 5.203 |
Deferred Revenue
| 0 | 0.531 | 6.41 | 70.105 | 31.678 | 59.858 | 2.231 | 73.481 | 190.598 | 245.506 | 435.242 | 266.096 | 59.095 | 109.347 | 67.367 | 70.734 | 125.877 | 69.61 | 43.174 | 27.08 | 12.73 | 3.992 | 21.7 | 7.268 | 7.208 | 25.001 | 9.169 | 7.521 |
Other Current Liabilities
| 33.456 | 65.369 | 426.56 | 49.209 | 27.396 | 113.418 | 201.648 | 136.139 | 141.794 | 206.689 | 435.939 | 226.919 | 448.842 | 318.716 | 171.019 | 435.603 | 373.898 | 69.006 | 52.105 | 38.446 | 18.443 | 18.231 | 31.475 | 38.959 | 61.23 | 4.49 | 2.894 | 3.187 |
Total Current Liabilities
| 141.558 | 164.654 | 463.551 | 481.565 | 369.172 | 458.616 | 475.679 | 1,060.51 | 1,211.363 | 1,249.766 | 1,407.369 | 964.227 | 690.713 | 873.973 | 722.225 | 892.464 | 863.144 | 461.113 | 385.363 | 318.178 | 262.655 | 255.785 | 257.723 | 229.805 | 255.306 | 164.731 | 93.878 | 106.392 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0.508 | 0.203 | 0 | 0 | 0.151 | 12.313 | 90.536 | 291.296 | 336.352 | 153.299 | 108.64 | 87.738 | 47 | 50 | 60 | 150 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.401 | 0 | 77 | 77 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | -12.313 | -42.488 | 2.481 | -336.352 | -153.299 | -108.64 | -87.738 | -47 | -50 | -60 | -150 | -89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.014 | 4.952 | 4.756 | 5.175 | 5.552 | 6.297 | 6.975 | 7.625 | 8.167 | 8.756 | 26.854 | 27.192 | 0.815 | 0.871 | 0.928 | 0.985 | 1.041 | 1.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 48.048 | 0 | 0 | 0 | 0 | 0 | 27.165 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 7.253 | 0.046 | 0 | 1.163 |
Total Non-Current Liabilities
| 4.522 | 5.155 | 4.756 | 5.175 | 5.552 | 18.61 | 145.559 | 301.401 | 344.519 | 162.055 | 135.494 | 114.93 | 47.815 | 50.871 | 60.928 | 150.985 | 90.041 | 1.107 | 0.5 | 0 | 0 | 0 | 0 | 0 | 7.654 | 0.046 | 77 | 78.163 |
Total Liabilities
| 146.08 | 169.809 | 468.307 | 486.74 | 374.723 | 477.226 | 621.238 | 1,361.911 | 1,555.882 | 1,411.821 | 1,542.863 | 1,079.157 | 738.527 | 924.845 | 783.153 | 1,043.449 | 953.185 | 462.22 | 385.863 | 318.178 | 262.655 | 255.785 | 257.723 | 229.805 | 262.96 | 164.777 | 170.878 | 184.556 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.476 | 1.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 294.302 | 294.302 | 294.302 | 294.302 | 294.302 | 294.302 | 294.302 | 294.302 | 226.192 | 226.192 | 180.2 | 180.2 | 180.2 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 106 | 76 | 93.531 | 89.66 |
Retained Earnings
| -354.259 | -373.642 | -434.267 | -485.503 | -472.121 | -444.028 | -165.949 | 19.752 | 0.249 | 84.535 | 67.264 | 143.226 | 141.314 | 130.746 | 116.331 | 110.867 | 101.098 | 116.116 | 107.932 | 103.152 | 92.666 | 76.398 | 53.925 | 38.349 | 20.875 | 4.565 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 116.843 | 89.944 | 80.288 | 34.824 | 34.685 | 27.716 | 19.455 | 22.315 | -11.476 | -1.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,226.708 | 1,226.708 | 1,212.095 | 1,095.252 | 1,095.252 | 1,095.252 | 1,095.252 | 1,131.982 | 379.511 | 416.241 | 99.669 | 129.68 | 202.063 | 267.655 | 233.955 | 268.28 | 376.402 | 260.597 | 258.574 | 257.101 | 251.585 | 247.589 | 243.623 | 237.507 | 220.061 | 41.14 | 0 | 0 |
Total Shareholders Equity
| 1,166.751 | 1,147.368 | 1,072.13 | 993.996 | 997.721 | 980.35 | 1,258.291 | 1,437.022 | 625.407 | 712.553 | 353.45 | 451.599 | 516.897 | 504.402 | 490.7 | 485.147 | 476.031 | 482.713 | 472.507 | 466.253 | 450.251 | 429.987 | 403.549 | 381.855 | 346.936 | 121.705 | 93.531 | 89.66 |
Total Equity
| 1,094.648 | 1,075.94 | 990.333 | 881.609 | 868.118 | 847.383 | 1,245.211 | 1,480.914 | 666.003 | 740.856 | 508.994 | 662.022 | 600.484 | 590.445 | 546.92 | 530.768 | 535.193 | 549.52 | 546.922 | 512.137 | 455.882 | 432.862 | 411.664 | 389.678 | 354.109 | 127.059 | 98.761 | 94.777 |
Total Liabilities & Shareholders Equity
| 1,240.729 | 1,245.75 | 1,458.64 | 1,368.349 | 1,242.842 | 1,324.609 | 1,866.449 | 2,842.825 | 2,221.884 | 2,152.677 | 2,051.857 | 1,741.18 | 1,339.012 | 1,515.29 | 1,330.073 | 1,574.217 | 1,488.378 | 1,011.74 | 932.786 | 830.315 | 718.537 | 688.648 | 669.387 | 619.483 | 617.069 | 291.836 | 269.639 | 279.332 |