Shenzhen International Holdings Limited (FRA:SXYA)

FRA:SXYA Balance Sheet

Financials in millions HKD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	7,586	8,719	7,598	10,830	10,031	9,073
Short-Term Investments	5,815	2,709	3,132	4,472	3,125	5,764
Cash & Short-Term Investments	13,400	11,428	10,730	15,302	13,155	14,837
Cash Growth	22.43%	6.50%	-29.88%	16.32%	-11.34%	14.64%
Accounts Receivable	2,973	2,396	2,424	2,697	2,442	2,925
Other Receivables	1,322	1,332	1,222	3,141	3,570	1,289
Receivables	4,294	3,728	3,646	5,838	6,012	4,214
Inventory	4,351	4,389	4,587	6,055	8,882	14,150
Other Current Assets	4,254	4,201	1,481	3,282	1,871	5,778
Total Current Assets	26,299	23,746	20,444	30,477	29,920	38,980
Property, Plant & Equipment	29,890	27,859	27,117	24,492	26,343	19,791
Long-Term Investments	32,125	30,750	29,519	29,511	32,890	16,867
Goodwill	530.27	515.1	543.52	552	657.92	279.04
Other Intangible Assets	26,536	26,188	29,280	29,941	32,922	31,646
Long-Term Accounts Receivable	2,186	3,020	4,007	4,190	3,049	584.96
Long-Term Deferred Tax Assets	658.52	598.2	638.51	755.95	859.84	1,688
Other Long-Term Assets	26,048	23,322	18,946	13,575	11,409	3,351
Total Assets	144,273	135,998	130,495	133,495	138,051	113,187
Accounts Payable	4,207	5,161	4,338	4,208	3,872	1,178
Short-Term Debt	4,792	3,209	1,665	3,800	7,962	4,548
Current Portion of Long-Term Debt	18,207	16,182	25,313	29,440	15,224	13,373
Current Portion of Leases	52.71	58.79	64.72	83.15	97.26	117.84
Current Income Taxes Payable	1,279	2,048	2,079	779.25	1,760	2,186
Current Unearned Revenue	137.26	254.59	169.96	5,627	303.12	2,882
Other Current Liabilities	5,219	8,565	8,380	4,647	4,932	9,691
Total Current Liabilities	33,895	35,479	42,009	48,584	34,151	33,976
Long-Term Debt	45,558	41,058	28,361	24,426	30,256	16,176
Long-Term Leases	886.17	872.24	947.53	990.27	1,430	737.75
Long-Term Unearned Revenue	1,118	1,079	1,029	1,087	1,281	1,232
Long-Term Deferred Tax Liabilities	2,541	2,439	2,647	2,810	2,783	2,253
Other Long-Term Liabilities	577.16	547.85	524.85	397.64	478.2	332.99
Total Liabilities	84,575	81,474	75,519	78,296	70,379	54,708
Common Stock	2,444	2,410	2,393	2,388	2,267	2,195
Additional Paid-In Capital	11,213	10,993	10,878	10,843	10,078	9,347
Retained Earnings	23,669	24,620	22,705	21,417	21,983	21,209
Comprehensive Income & Other	-4,150	-5,523	-4,393	-3,400	6,875	3,966
Total Common Equity	33,175	32,500	31,582	31,248	41,204	36,718
Minority Interest	26,523	22,023	23,393	23,951	26,469	21,761
Shareholders' Equity	59,699	54,523	54,976	55,199	67,672	58,479
Total Liabilities & Equity	144,273	135,998	130,495	133,495	138,051	113,187
Total Debt	69,496	61,380	56,351	58,740	54,970	34,953
Net Cash (Debt)	-56,096	-49,952	-45,621	-43,438	-41,815	-20,116
Net Cash Per Share	-23.15	-20.71	-19.07	-18.64	-18.69	-9.20
Filing Date Shares Outstanding	2,444	2,410	2,393	2,388	2,267	2,195
Total Common Shares Outstanding	2,444	2,410	2,393	2,388	2,267	2,195
Working Capital	-7,596	-11,732	-21,566	-18,107	-4,231	5,004
Book Value Per Share	13.58	13.49	13.20	13.09	17.15	15.67
Tangible Book Value	6,109	5,797	1,758	754.73	7,623	4,793
Tangible Book Value Per Share	2.50	2.41	0.73	0.32	2.33	1.12
Land	-	-	-	13,752	-	-
Buildings	-	17,763	13,124	-	-	-
Machinery	-	10,926	6,323	10,479	10,535	6,748
Construction In Progress	-	3,411	3,104	3,436	3,927	3,100
Leasehold Improvements	-	31.9	11.52	28.6	30.08	28.51

Source: S&P Global Market Intelligence. Standard template. Financial Sources.