HKG:6616 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	3,587	3,411	3,203	1,883	1,565	747.58
Short-Term Investments	115.15	57.42	27.8	0.36	0.98	3
Cash & Short-Term Investments	3,702	3,469	3,231	1,883	1,566	750.58
Cash Growth	6.70%	7.35%	71.59%	20.21%	108.70%	33.58%
Accounts Receivable	615.03	512.47	365.31	308.12	237.98	191.95
Other Receivables	0.32	0.32	1.06	0.41	0.35	4.15
Receivables	615.35	512.79	366.37	308.53	238.33	196.1
Inventory	367.11	310.26	237.32	120.13	101.82	75.37
Other Current Assets	45.35	30.73	0.38	21.13	58.98	16.47
Total Current Assets	4,730	4,323	3,835	2,333	1,966	1,039
Property, Plant & Equipment	2,344	1,592	1,171	822.62	637.43	554.42
Goodwill	100.37	94.16	104.17	-	-	-
Other Intangible Assets	15.46	7.11	9.22	-	-	-
Long-Term Deferred Tax Assets	10.14	8.37	11.84	1.19	1.19	1.19
Long-Term Deferred Charges	-	7.9	14.57	-	-	-
Other Long-Term Assets	1,050	1,022	8.71	0.18	0.18	0.18
Total Assets	8,250	7,055	5,155	3,157	2,604	1,594
Accounts Payable	107.69	89.01	33.26	23.55	37.56	21.89
Accrued Expenses	77.92	44.9	36.55	42	29.03	25.32
Short-Term Debt	-	381.47	318.18	69.87	22.65	-
Current Portion of Long-Term Debt	986.68	583.39	183.02	8.28	135.24	90.27
Current Portion of Leases	3.49	3.84	1.86	0.21	0.63	0.58
Current Income Taxes Payable	33.63	20.7	8.75	3.61	0.99	6.85
Current Unearned Revenue	32.56	8.79	4.8	1.46	1.46	2.58
Other Current Liabilities	-	82.99	48.28	32.18	27.5	16.73
Total Current Liabilities	1,242	1,215	634.68	181.16	255.05	164.23
Long-Term Debt	2,008	1,461	407.64	425.16	-	75.37
Long-Term Leases	3.65	5.1	3.05	0.07	1.4	2.04
Long-Term Unearned Revenue	6.97	7.49	6.32	2.46	3.9	5.35
Long-Term Deferred Tax Liabilities	11.46	11.43	17.98	4.7	1.37	-
Other Long-Term Liabilities	1.85	1.75	0.47	-	-	-
Total Liabilities	3,274	2,701	1,070	613.54	261.72	246.99
Common Stock	103.7	103.7	103.7	99.32	99.32	12.34
Additional Paid-In Capital	886.37	886.37	886.37	703.44	739.28	-
Retained Earnings	1,174	1,111	870.77	690.85	467.06	305.03
Comprehensive Income & Other	1,285	1,275	1,296	863.83	863.83	863.86
Total Common Equity	3,448	3,376	3,156	2,357	2,169	1,181
Minority Interest	1,528	976.63	928.66	185.89	173.16	166.07
Shareholders' Equity	4,976	4,353	4,085	2,543	2,343	1,347
Total Liabilities & Equity	8,250	7,055	5,155	3,157	2,604	1,594
Total Debt	3,002	2,434	913.75	503.59	159.92	168.26
Net Cash (Debt)	700.76	1,034	2,318	1,379	1,407	582.32
Net Cash Growth	-66.45%	-55.36%	68.00%	-1.92%	141.54%	75.31%
Net Cash Per Share	0.57	0.84	1.92	1.35	1.38	0.67
Filing Date Shares Outstanding	1,239	1,239	1,239	1,192	1,192	1,163
Total Common Shares Outstanding	1,239	1,239	1,239	1,192	1,192	872.02
Working Capital	3,488	3,108	3,201	2,152	1,711	874.28
Book Value Per Share	2.78	2.73	2.55	1.98	1.82	1.35
Tangible Book Value	3,332	3,275	3,043	2,357	2,169	1,181
Tangible Book Value Per Share	2.69	2.64	2.46	1.98	1.82	1.35
Buildings	-	776.93	548.66	411.03	314.29	256.05
Machinery	-	299.09	266.14	164.36	102.88	87.39
Construction In Progress	-	624.28	467.9	304.03	285.7	252.1
Leasehold Improvements	-	61.78	61.78	60.42	11.79	8.53

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.