Shenwan Hongyuan Group Co., Ltd. (HKG:6806)

Shenwan Hongyuan Group Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	33,788	33,870	33,453	32,096	31,039	22,923
Short-Term Investments	101,676	124,079	90,225	98,564	102,940	102,531
Trading Asset Securities	242,684	170,765	228,177	154,262	153,565	107,317
Accounts Receivable	76,992	75,160	64,906	65,876	80,374	77,245
Other Receivables	5,815	1,342	1,297	1,109	850.7	868.65
Property, Plant & Equipment	2,114	2,173	2,425	2,302	2,302	2,160
Goodwill	-	-	-	19.65	-	-
Other Intangible Assets	378.53	407.27	311.59	291.29	250.18	187.9
Investments in Debt & Equity Securities	150,954	143,922	160,670	19,545	21,554	37,989
Other Current Assets	23,024	112,827	18,433	189,266	175,478	95,974
Long-Term Deferred Tax Assets	1,363	1,621	2,740	3,461	2,570	2,207
Other Long-Term Assets	32,690	30,691	31,729	45,508	27,821	39,615
Total Assets	671,480	697,597	635,437	613,117	601,011	491,124
Accounts Payable	152,111	127,085	100,072	311.32	404.56	351.42
Accrued Expenses	10	2,198	2,565	102,779	107,927	101,362
Short-Term Debt	51,452	62,724	40,476	31,983	44,493	51,503
Current Portion of Long-Term Debt	182,483	221,902	197,587	153,494	-	-
Current Portion of Leases	-	329.48	369.69	370.36	305.44	368.73
Other Current Liabilities	9,077	67,690	57,542	38,649	23,765	9,586
Long-Term Debt	106,705	77,252	102,857	151,065	298,464	221,482
Long-Term Leases	855.03	546.83	645.83	555.64	663.78	494.09
Long-Term Unearned Revenue	44.43	-	-	108.36	215.12	218.5
Long-Term Deferred Tax Liabilities	49.94	48.14	30.53	5.39	27.3	2.15
Other Long-Term Liabilities	26,694	321.77	729.2	16,734	16,638	14,901
Total Liabilities	536,006	564,248	506,643	496,437	493,957	401,034
Common Stock	25,040	25,040	25,040	25,040	25,040	25,040
Additional Paid-In Capital	-	-	-	19,367	19,367	19,367
Retained Earnings	59,873	57,978	54,931	51,478	51,455	44,988
Comprehensive Income & Other	21,696	21,766	20,174	-840.63	-640.31	-930.71
Total Common Equity	106,609	104,784	100,145	95,045	95,222	88,465
Minority Interest	28,865	28,565	28,649	21,635	11,833	1,626
Shareholders' Equity	135,473	133,349	128,794	116,680	107,055	90,091
Total Liabilities & Equity	671,480	697,597	635,437	613,117	601,011	491,124
Total Debt	341,495	362,754	341,936	337,468	343,927	273,849
Net Cash (Debt)	36,654	-34,040	9,920	-52,547	-56,384	-41,078
Net Cash Growth	-1.52%	-	-	-	-	-
Net Cash Per Share	1.44	-1.36	0.40	-2.10	-2.25	-1.64
Filing Date Shares Outstanding	25,040	25,040	25,040	25,040	25,040	25,040
Total Common Shares Outstanding	25,040	25,040	25,040	25,040	25,040	25,040
Working Capital	88,511	36,575	38,698	214,172	368,664	245,026
Book Value Per Share	4.26	4.18	4.00	3.80	3.80	3.53
Tangible Book Value	106,230	104,377	99,833	94,734	94,972	88,277
Tangible Book Value Per Share	4.24	4.17	3.99	3.78	3.79	3.53

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