SHA:600399 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	461.14	1,439	794.67	1,783	1,153
Trading Asset Securities	161.96	230.1	625.72	554.85	937.96
Cash & Short-Term Investments	623.1	1,669	1,420	2,338	2,091
Cash Growth	-62.66%	17.49%	-39.25%	11.81%	7.21%
Accounts Receivable	1,618	1,570	1,941	1,413	1,227
Other Receivables	5.72	20.18	20.81	18.74	16.24
Receivables	1,624	1,590	1,962	1,432	1,243
Inventory	3,396	3,049	2,685	2,549	2,187
Prepaid Expenses	-	0.06	0.07	0.47	0.37
Other Current Assets	115.77	123.92	82.44	167.73	157.79
Total Current Assets	5,759	6,432	6,149	6,487	5,679
Property, Plant & Equipment	5,996	5,917	5,353	4,531	3,753
Long-Term Investments	45.45	41.05	31.73	30.52	27.03
Other Intangible Assets	676.06	689.81	715.94	731.8	756.88
Long-Term Deferred Tax Assets	0.74	1.2	1.67	2.1	0
Long-Term Deferred Charges	-	0	0.2	1.53	2.24
Other Long-Term Assets	36.61	51.06	139.15	5.36	5.36
Total Assets	12,514	13,132	12,391	11,790	10,224
Accounts Payable	2,719	2,669	2,159	2,030	1,117
Accrued Expenses	21.86	27.2	36.98	8.39	14.39
Short-Term Debt	731.89	872.52	-	-	-
Current Portion of Long-Term Debt	1,090	236.25	619.09	-	-
Current Portion of Leases	-	2.54	2.34	2.24	-
Current Income Taxes Payable	6.29	0.04	0.01	0.04	0.08
Current Unearned Revenue	213.31	201.68	260.17	356.25	321.34
Other Current Liabilities	272.64	410.24	388.05	332.6	187.69
Total Current Liabilities	5,055	4,419	3,466	2,729	1,641
Long-Term Debt	1,586	2,009	2,102	2,542	2,409
Long-Term Leases	-	1.66	4.2	6.54	-
Long-Term Unearned Revenue	186.67	170.98	197.63	190.26	193.93
Long-Term Deferred Tax Liabilities	54.84	64.37	73.73	79.72	5.97
Other Long-Term Liabilities	118.65	116.9	129.52	187.57	114.34
Total Liabilities	7,002	6,782	5,973	5,735	4,365
Common Stock	1,972	1,972	1,972	1,972	1,972
Additional Paid-In Capital	2,178	2,178	2,178	2,178	2,178
Retained Earnings	1,414	2,255	2,253	1,891	1,694
Treasury Stock	-70.02	-70.02	-	-	-
Comprehensive Income & Other	17.86	15.18	14.45	13.19	14.31
Shareholders' Equity	5,512	6,350	6,418	6,054	5,859
Total Liabilities & Equity	12,514	13,132	12,391	11,790	10,224
Total Debt	3,408	3,122	2,728	2,551	2,409
Net Cash (Debt)	-2,785	-1,453	-1,307	-212.63	-318.49
Net Cash Per Share	-1.42	-0.78	-0.65	-0.11	-0.16
Filing Date Shares Outstanding	1,966	1,962	1,972	1,972	1,972
Total Common Shares Outstanding	1,966	1,962	1,972	1,972	1,972
Working Capital	703.67	2,013	2,683	3,758	4,038
Book Value Per Share	2.80	3.24	3.25	3.07	2.97
Tangible Book Value	4,836	5,660	5,702	5,323	5,102
Tangible Book Value Per Share	2.46	2.88	2.89	2.70	2.59
Buildings	-	1,848	1,686	1,490	1,354
Machinery	-	7,593	6,583	5,848	5,303
Construction In Progress	-	411.01	758.61	680.22	483.55

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