
VeriSilicon Microelectronics (Shanghai) Co., Ltd.
SSE:688521.SS
85.55 (CNY) • At close May 16, 2025
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 Q2 | 2019 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 609.511 | 746.937 | 730.963 | 705.097 | 789.065 | 688.78 | 813.293 | 715.405 | 572.686 | 765.381 | 702.613 | 739.598 | 924.528 | 1,090.893 | 1,369.824 | 1,096.208 | 409.75 | 209.708 | 324.399 | 174.574 | 168.64 | 161.399 | 486.704 | -233.824 |
Short Term Investments
| 0 | 112.276 | 88.398 | 173.274 | 70.149 | 400.13 | 100.258 | 60.147 | 60.182 | 100.383 | 294.213 | 591.123 | 420.809 | 713.797 | 365.184 | 686.446 | 1,427.536 | 1,687.936 | 1,581.68 | 150.75 | 171.198 | 325 | 52 | 467.649 |
Cash and Short Term Investments
| 609.511 | 859.212 | 819.361 | 878.371 | 859.214 | 1,088.91 | 913.551 | 775.552 | 632.868 | 865.764 | 996.826 | 1,330.72 | 1,345.338 | 1,804.69 | 1,735.008 | 1,782.654 | 1,837.286 | 1,897.645 | 1,906.079 | 325.324 | 339.838 | 486.399 | 538.704 | 233.824 |
Net Receivables
| 1,201.637 | 1,210.171 | 1,416.735 | 1,360.264 | 1,129.968 | 1,180.236 | 1,441.064 | 1,364.162 | 1,239.973 | 1,226.181 | 1,131.128 | 960.88 | 875.487 | 857.598 | 746.964 | 731.638 | 551.636 | 555.883 | 535.575 | 409.568 | 447.523 | 249.194 | 279.309 | 0 |
Inventory
| 420.433 | 395.515 | 367.264 | 305.208 | 302.951 | 278.623 | 361.149 | 515.183 | 498.023 | 422.533 | 312.963 | 138.664 | 156.709 | 133.43 | 121.983 | 107.407 | 87.756 | 83.471 | 81.863 | 80.796 | 71.862 | 58.547 | 47.225 | 0 |
Other Current Assets
| 215.533 | 173.298 | 245.806 | 440.225 | 295.881 | 593.742 | 338.582 | 365.569 | 427.143 | 503.198 | 412.468 | 1,510.806 | 288.153 | 185.794 | 132.862 | 125.855 | 80.434 | 11.995 | 60.394 | 328.118 | 284.107 | 142.141 | 315.954 | 0 |
Total Current Assets
| 2,447.113 | 2,638.196 | 2,849.165 | 2,828.674 | 2,492.66 | 2,717.944 | 2,886.602 | 2,893.712 | 2,642.467 | 2,807.208 | 2,857.885 | 2,980.19 | 2,683.186 | 2,998.271 | 2,736.817 | 2,747.554 | 2,557.112 | 2,609.247 | 2,620.078 | 977.593 | 958.153 | 985.691 | 1,054.257 | 233.824 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 791.305 | 799.539 | 808.138 | 840.22 | 814.904 | 805.825 | 568.047 | 564.989 | 570.164 | 573.471 | 558.091 | 112.513 | 128.11 | 108.718 | 107.443 | 90.725 | 75.605 | 51.528 | 42.063 | 47.153 | 35.785 | 39.848 | 21.663 | 0 |
Goodwill
| 181.42 | 181.673 | 177.174 | 180.142 | 179.352 | 179.046 | 181.459 | 182.603 | 173.801 | 176.11 | 179.471 | 169.816 | 160.787 | 161.471 | 164.198 | 163.569 | 166.333 | 165.18 | 172.269 | 178.966 | 179.105 | 176.398 | 173.875 | 0 |
Intangible Assets
| 511.068 | 523.515 | 546.995 | 444.358 | 472.757 | 396.537 | 415.849 | 402.555 | 405.616 | 386.477 | 378.064 | 366.654 | 368.425 | 374.219 | 381.297 | 329.692 | 329.74 | 258.148 | 232.279 | 175.417 | 189.263 | 198.803 | 226.277 | 0 |
Goodwill and Intangible Assets
| 692.487 | 705.189 | 724.169 | 624.5 | 652.108 | 575.583 | 597.308 | 585.158 | 579.417 | 562.587 | 557.535 | 536.47 | 529.212 | 535.689 | 545.495 | 493.261 | 496.073 | 423.328 | 404.549 | 354.383 | 368.368 | 375.201 | 400.152 | 0 |
Long Term Investments
| 0 | 89.848 | 201.634 | 201.634 | 201.026 | 204.691 | 129.748 | 178.7 | 173.758 | 141.54 | -51.222 | -348.406 | -214.352 | -515.605 | -196.54 | -576.415 | -1,317.605 | -1,592.697 | -1,511.397 | -76.405 | -93.233 | -246.267 | 17.577 | 0 |
Tax Assets
| 0 | 276.103 | 0 | 444.358 | 472.757 | 0 | 131.837 | 78.142 | -173.758 | -141.54 | 0 | 0 | 0 | 725.928 | 376.559 | 698.185 | 1,440.306 | 1,701.536 | 1,586.943 | 156.474 | 177.4 | 341.491 | 88.204 | 0 |
Other Non-Current Assets
| 451.358 | 397.088 | 134.181 | -285.221 | -282.9 | 102.338 | 288.258 | 287.623 | 474.272 | 482.894 | 535.346 | 908.23 | 735.464 | 5.27 | 2.24 | 2.237 | 2.279 | 2.29 | 2.858 | 2.95 | 2.877 | 2.821 | 2.778 | -233.824 |
Total Non-Current Assets
| 1,935.15 | 1,991.663 | 1,868.122 | 1,825.49 | 1,857.895 | 1,688.437 | 1,715.198 | 1,694.611 | 1,623.853 | 1,618.952 | 1,599.75 | 1,208.807 | 1,178.435 | 860.002 | 835.196 | 707.993 | 696.658 | 585.984 | 525.017 | 484.554 | 491.197 | 513.094 | 530.373 | -233.824 |
Total Assets
| 4,382.263 | 4,629.859 | 4,717.287 | 4,654.165 | 4,350.555 | 4,406.381 | 4,601.8 | 4,588.324 | 4,266.319 | 4,426.16 | 4,457.635 | 4,188.997 | 3,861.621 | 3,858.273 | 3,572.013 | 3,455.547 | 3,253.77 | 3,195.231 | 3,145.094 | 1,462.147 | 1,449.349 | 1,498.784 | 1,584.63 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 137.276 | 163.166 | 175.875 | 180.135 | 100.864 | 96.068 | 100.332 | 140.658 | 146.994 | 214.066 | 208.606 | 211.55 | 232.682 | 231.253 | 180.658 | 242.501 | 166.467 | 136.643 | 169.547 | 176.297 | 162.583 | 122.508 | 135.689 | 0 |
Short Term Debt
| 0 | 0 | 0 | 293.319 | 275.529 | 115.146 | 168.092 | 144.266 | 101.62 | 71.304 | 68.801 | 74.734 | 70.321 | 69.54 | 81.756 | 58.944 | 59.659 | 13.539 | 23.119 | 17.037 | 23.327 | 0 | 41.787 | 0 |
Tax Payables
| 34.757 | 37.418 | 28.557 | 0.584 | 20.45 | 3.286 | 22.676 | 19.837 | 16.025 | 28.181 | 33.827 | 19.597 | 13.172 | 106.606 | 21.53 | 12.814 | 10.734 | 14.021 | 13.736 | 9.393 | 6.645 | 8.735 | 6.117 | 0 |
Deferred Revenue
| 0 | 0 | 604.217 | 570.317 | 457.922 | 453.522 | 746.527 | 700.702 | 503.884 | 546.436 | 733.129 | 0 | 0 | 753.657 | 549.074 | 455.846 | 376.636 | 390.847 | 359.813 | 142.611 | 334.115 | 181.85 | 147.368 | 0 |
Other Current Liabilities
| 1,286.765 | 1,346.655 | 619.762 | 760.78 | 632.023 | 735.495 | 204.264 | 696.127 | 656.751 | 810.99 | 917.9 | 1,042.582 | 739.165 | 198.984 | 545.734 | 118.749 | 112.863 | 202.013 | 158.855 | 349.699 | 345.017 | 383.658 | 350.427 | 0 |
Total Current Liabilities
| 1,458.798 | 1,547.239 | 1,428.41 | 1,234.818 | 1,028.866 | 949.996 | 1,030.565 | 1,000.889 | 921.39 | 1,124.542 | 1,229.134 | 1,348.462 | 1,055.339 | 1,072.718 | 829.678 | 776.907 | 620.574 | 557.464 | 566.662 | 552.426 | 537.572 | 514.902 | 534.02 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 941.52 | 877.081 | 889.749 | 887.858 | 711.352 | 681.877 | 638.248 | 551.474 | 450.832 | 369.181 | 364.593 | 16.776 | 46.618 | 33.86 | 19.937 | 42.775 | 14.747 | 17.662 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 33.219 | 33.219 | 33.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 43.782 | 41.034 | 22.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 60.128 | 83.222 | 89.978 | 114.213 | 116.813 | 74.214 | 43.574 | 17.494 | 16.066 | 25.217 | 21.335 | 33.504 | 11.565 | 30.576 | 52.285 | 19.288 | 40.515 | -6.343 | 10.769 | 7.397 | 10.076 | 22.393 | 51.535 | 0 |
Total Non-Current Liabilities
| 1,001.648 | 960.302 | 979.727 | 1,002.072 | 828.165 | 756.092 | 681.822 | 568.968 | 466.899 | 394.398 | 385.928 | 50.28 | 58.182 | 64.436 | 72.222 | 62.063 | 55.262 | 11.319 | 10.769 | 7.397 | 10.076 | 22.393 | 51.535 | 0 |
Total Liabilities
| 2,460.446 | 2,507.542 | 2,408.137 | 2,236.89 | 1,857.031 | 1,706.087 | 1,712.387 | 1,569.857 | 1,388.289 | 1,518.94 | 1,615.062 | 1,398.742 | 1,113.522 | 1,137.154 | 901.901 | 838.97 | 675.836 | 568.783 | 577.431 | 559.823 | 547.648 | 537.294 | 585.555 | 0 |
Equity: | ||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.221 | 0 | 20.744 | 0 | 60.142 | 58.687 | 58.145 | 58.128 | 58.53 | 60.211 | 0 |
Common Stock
| 500.853 | 500.355 | 499.911 | 499.911 | 499.911 | 499.911 | 499.75 | 499.366 | 498.536 | 497.751 | 497.751 | 495.887 | 495.887 | 495.887 | 495.169 | 490.196 | 488.389 | 486.171 | 485.519 | 434.874 | 434.874 | 434.874 | 434.874 | 0 |
Retained Earnings
| -2,636.68 | -2,416.337 | -2,211.316 | -2,100.262 | -2,022.442 | -1,815.458 | -1,653.21 | -1,496.773 | -1,590.585 | -1,518.991 | -1,560.031 | -1,577.983 | -1,589.521 | -1,592.805 | -1,627.914 | -1,651.743 | -1,674.343 | -1,606.098 | -1,666.093 | -1,644.41 | -1,644.039 | -1,580.531 | -1,534.619 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,020.554 | 33.801 | 4,016.055 | 32.015 | 4,042.873 | 130.669 | 3,970.079 | 104.204 | 3,904.854 | 54.093 | 3,841.734 | -0.221 | 3,802.858 | -20.744 | 3,763.888 | -60.142 | -58.687 | -58.145 | -58.128 | -58.53 | -60.211 | 171.14 |
Other Total Stockholders Equity
| 4,057.645 | 4,038.3 | 0 | 4,017.626 | 0 | 3,983.825 | 4,093.484 | 4,065.81 | -0 | 3,977.29 | -0 | 3,818.258 | -0 | 3,818.258 | -0 | 3,839.047 | 3,823.975 | 3,787.88 | -58.687 | 2,111.86 | 2,110.866 | 2,165.677 | 2,159.031 | 0 |
Total Shareholders Equity
| 1,921.817 | 2,122.318 | 2,309.15 | 2,417.275 | 2,493.525 | 2,700.294 | 2,889.413 | 3,018.467 | 2,878.031 | 2,907.22 | 2,842.573 | 2,790.254 | 2,748.099 | 2,721.118 | 2,670.113 | 2,616.577 | 2,577.934 | 2,626.448 | 2,567.663 | 902.324 | 901.702 | 961.49 | 999.075 | 171.14 |
Total Equity
| 1,921.817 | 2,122.318 | 2,309.15 | 2,417.275 | 2,493.525 | 2,700.294 | 2,889.413 | 3,018.467 | 2,878.031 | 2,907.22 | 2,842.573 | 2,790.254 | 2,748.099 | 2,721.118 | 2,670.113 | 2,616.577 | 2,577.934 | 2,626.448 | 2,567.663 | 902.324 | 901.702 | 961.49 | 999.075 | 171.14 |
Total Liabilities & Shareholders Equity
| 4,382.263 | 4,629.859 | 4,717.287 | 4,654.165 | 4,350.555 | 4,406.381 | 4,601.8 | 4,588.324 | 4,266.319 | 4,426.16 | 4,457.635 | 4,188.997 | 3,861.621 | 3,858.273 | 3,572.013 | 3,455.547 | 3,253.77 | 3,195.231 | 3,145.094 | 1,462.147 | 1,449.349 | 1,498.784 | 1,584.63 | 171.14 |