SHA:600415 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	Sep '25 Sep 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	7,917	5,539	2,923	1,991	4,831	5,613
Trading Asset Securities	50	400.32	15.13	62.33	75.38	51.71
Cash & Short-Term Investments	7,967	5,940	2,938	2,054	4,907	5,664
Cash Growth	344.15%	102.17%	43.06%	-58.15%	-13.37%	-13.18%
Accounts Receivable	493.87	497.32	592.86	210.75	185.24	153.57
Other Receivables	217.62	116.26	115.28	419.4	1,356	2,708
Receivables	711.49	614.97	709.69	631.7	1,544	2,865
Inventory	1,706	1,358	1,247	1,330	1,327	1,329
Other Current Assets	4,804	1,822	1,650	1,239	1,121	281.82
Total Current Assets	15,189	9,734	6,544	5,254	8,899	10,141
Property, Plant & Equipment	8,677	7,956	9,077	8,299	6,395	6,217
Long-Term Investments	8,859	8,337	8,315	7,357	7,200	5,299
Goodwill	284.92	284.92	284.92	284.92	-	-
Other Intangible Assets	5,272	5,181	6,238	6,462	4,044	3,901
Long-Term Deferred Tax Assets	85.79	62.12	115.36	150.35	135.74	99.66
Long-Term Deferred Charges	751.16	414.04	348.68	311.59	194.54	132.95
Other Long-Term Assets	6,179	7,200	5,295	3,993	4,147	2,960
Total Assets	45,298	39,168	36,219	32,111	31,015	28,750
Accounts Payable	1,445	1,470	1,390	1,191	493.36	636.46
Accrued Expenses	112.43	367.35	314.57	386.72	654.39	314.51
Short-Term Debt	1,760	3,070	4,645	4,072	3,952	4,261
Current Portion of Long-Term Debt	104.67	3,743	155.5	61.85	3,654	1,315
Current Portion of Leases	-	21.43	23.64	25	10.36	-
Current Income Taxes Payable	658.19	430.07	179.05	6.14	279.49	341.38
Current Unearned Revenue	14,839	6,131	4,291	4,228	4,201	2,548
Other Current Liabilities	1,139	2,337	2,733	2,442	1,861	1,674
Total Current Liabilities	20,059	17,569	13,732	12,412	15,106	11,090
Long-Term Debt	2,617	657.59	4,361	3,902	771.25	3,834
Long-Term Leases	147.33	149.98	176.83	206.62	205.94	-
Long-Term Unearned Revenue	147.74	150.8	160.43	103.58	78.17	26.55
Long-Term Deferred Tax Liabilities	66.64	68.47	84.04	95.04	111.9	113.6
Other Long-Term Liabilities	-	-	-	110.62	110.62	110.62
Total Liabilities	23,038	18,596	18,515	16,830	16,384	15,175
Common Stock	5,484	5,484	5,484	5,486	5,491	5,490
Additional Paid-In Capital	2,378	2,378	1,667	1,651	1,632	1,595
Retained Earnings	14,213	12,565	10,588	8,269	7,565	6,533
Treasury Stock	-1.67	-33.83	-74.37	-119.48	-137.49	-137.3
Comprehensive Income & Other	111.69	111.06	23.39	-24.01	60.85	78.15
Total Common Equity	22,185	20,504	17,688	15,262	14,611	13,558
Minority Interest	75.99	68.7	15.54	18.81	20	16.48
Shareholders' Equity	22,261	20,572	17,704	15,281	14,631	13,575
Total Liabilities & Equity	45,298	39,168	36,219	32,111	31,015	28,750
Total Debt	4,629	7,642	9,363	8,267	8,594	9,410
Net Cash (Debt)	3,338	-1,702	-6,425	-6,213	-3,687	-3,746
Net Cash Per Share	0.60	-0.31	-1.18	-1.12	-0.69	-0.69
Filing Date Shares Outstanding	5,484	5,484	5,484	5,486	5,491	5,490
Total Common Shares Outstanding	5,484	5,484	5,484	5,486	5,491	5,490
Working Capital	-4,871	-7,835	-7,188	-7,158	-6,207	-949.7
Book Value Per Share	4.05	3.74	3.23	2.78	2.66	2.47
Tangible Book Value	16,627	15,038	11,165	8,516	10,567	9,657
Tangible Book Value Per Share	3.03	2.74	2.04	1.55	1.92	1.76
Buildings	-	7,956	7,443	7,453	7,091	6,949
Machinery	-	3,914	4,045	3,991	3,881	3,803
Construction In Progress	-	2,301	3,956	2,860	1,091	982.89

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