Zhejiang Huahai Pharmaceutical Co., Ltd. (SHA:600521)

SHA:600521 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,636	1,537	1,342	1,365	1,876	2,212
Trading Asset Securities	75.58	60.79	93.04	143.07	1.01	-
Cash & Short-Term Investments	1,711	1,597	1,435	1,508	1,877	2,212
Cash Growth	3.37%	11.28%	-4.82%	-19.66%	-15.13%	46.83%
Accounts Receivable	3,322	3,235	2,557	2,831	1,906	1,757
Other Receivables	29.31	38.76	28.4	47.43	40.85	39.85
Receivables	3,351	3,274	2,585	2,879	1,947	1,797
Inventory	3,593	3,413	3,432	3,375	2,739	2,368
Prepaid Expenses	-	5.11	4.25	-	-	0
Other Current Assets	243.91	193.06	164.61	145.35	250.18	145.84
Total Current Assets	8,899	8,483	7,622	7,907	6,813	6,523
Property, Plant & Equipment	9,061	8,571	7,994	7,307	5,961	4,366
Long-Term Investments	833.64	796.17	785.25	863.17	1,027	641.78
Goodwill	64.45	64.45	64.45	70.9	70.9	70.9
Other Intangible Assets	1,197	1,196	1,113	1,072	970.6	806.93
Long-Term Deferred Tax Assets	187.75	189.67	171.99	183.9	110.15	175.73
Long-Term Deferred Charges	1,022	960.16	843.04	737.88	508.28	387.7
Other Long-Term Assets	1	1.09	6.45	9.46	7.87	18.51
Total Assets	21,266	20,261	18,600	18,152	15,468	12,991
Accounts Payable	1,639	1,585	1,387	1,203	881.79	894.34
Accrued Expenses	867.84	997.44	735.43	898.42	791.6	471.8
Short-Term Debt	2,046	2,110	1,583	1,397	1,314	1,005
Current Portion of Long-Term Debt	836.35	943.47	1,191	630.76	630.99	123.83
Current Portion of Leases	31.31	14.11	16.82	16.72	13.82	-
Current Income Taxes Payable	23.56	81.68	91.14	264.11	187.9	165.71
Current Unearned Revenue	46.89	54.4	33.51	67.7	66.71	40.09
Other Current Liabilities	208.76	189.5	407.71	321.64	348.93	190.42
Total Current Liabilities	5,699	5,976	5,445	4,799	4,236	2,891
Long-Term Debt	4,447	4,394	4,022	4,678	3,498	2,921
Long-Term Leases	86.68	16.99	44.93	59.14	66.41	-
Long-Term Unearned Revenue	671.9	698.95	665.44	532.09	448.44	299.36
Other Long-Term Liabilities	355.32	155.9	171.02	338	443.51	155.3
Total Liabilities	11,261	11,241	10,349	10,406	8,692	6,267
Common Stock	1,497	1,467	1,483	1,483	1,492	1,455
Additional Paid-In Capital	1,555	1,185	1,296	1,322	1,381	1,040
Retained Earnings	6,711	6,301	5,470	4,992	3,971	3,774
Treasury Stock	-100.01	-300.05	-416.91	-484.25	-521.84	-
Comprehensive Income & Other	247.09	244.47	244.43	233.98	236.54	243.73
Total Common Equity	9,910	8,898	8,077	7,547	6,559	6,513
Minority Interest	94.83	122.25	174.26	199.07	217.48	211.14
Shareholders' Equity	10,005	9,020	8,251	7,746	6,776	6,724
Total Liabilities & Equity	21,266	20,261	18,600	18,152	15,468	12,991
Total Debt	7,448	7,478	6,858	6,782	5,523	4,050
Net Cash (Debt)	-5,737	-5,881	-5,422	-5,273	-3,646	-1,838
Net Cash Per Share	-3.92	-4.06	-3.72	-3.61	-2.54	-1.26
Filing Date Shares Outstanding	1,490	1,449	1,468	1,473	1,484	1,455
Total Common Shares Outstanding	1,490	1,449	1,468	1,473	1,484	1,455
Working Capital	3,200	2,507	2,176	3,109	2,577	3,632
Book Value Per Share	6.49	5.97	5.34	4.96	4.26	4.31
Tangible Book Value	8,649	7,637	6,899	6,403	5,517	5,635
Tangible Book Value Per Share	5.64	5.10	4.54	4.18	3.56	3.71
Buildings	5,127	4,527	3,757	2,839	2,151	-
Machinery	6,494	6,228	5,546	152.08	3,827	-
Construction In Progress	2,102	2,188	2,317	2,803	2,502	-

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